Average Number of Employees
382022-10-01 ~ 2023-12-31
Profit/Loss
424,518 GBP2022-10-01 ~ 2023-12-31
857,882 GBP2021-10-01 ~ 2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
484,000 GBP2023-12-31
394,800 GBP2022-09-30
Turnover/Revenue
18,759,275 GBP2022-10-01 ~ 2023-12-31
15,994,125 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
15,453,071 GBP2022-10-01 ~ 2023-12-31
13,197,739 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,306,204 GBP2022-10-01 ~ 2023-12-31
2,796,386 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
2,533,736 GBP2022-10-01 ~ 2023-12-31
1,766,166 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
772,468 GBP2022-10-01 ~ 2023-12-31
1,037,785 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
63,099 GBP2022-10-01 ~ 2023-12-31
11,519 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
709,612 GBP2022-10-01 ~ 2023-12-31
1,026,266 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
285,094 GBP2022-10-01 ~ 2023-12-31
168,384 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
424,518 GBP2022-10-01 ~ 2023-12-31
857,882 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
4,008,646 GBP2023-12-31
3,584,128 GBP2022-09-30
2,926,246 GBP2021-09-30
Property, Plant & Equipment
2,197,515 GBP2023-12-31
2,360,062 GBP2022-09-30
Total Inventories
470,607 GBP2023-12-31
371,200 GBP2022-09-30
Debtors
3,071,989 GBP2023-12-31
2,756,781 GBP2022-09-30
Cash at bank and in hand
468,730 GBP2023-12-31
1,010,248 GBP2022-09-30
Current Assets
4,011,326 GBP2023-12-31
4,138,229 GBP2022-09-30
Creditors
Amounts falling due within one year
1,359,124 GBP2023-12-31
2,201,493 GBP2022-09-30
Net Current Assets/Liabilities
2,652,202 GBP2023-12-31
1,936,736 GBP2022-09-30
Total Assets Less Current Liabilities
4,849,717 GBP2023-12-31
4,296,798 GBP2022-09-30
Creditors
Amounts falling due after one year
356,971 GBP2023-12-31
317,770 GBP2022-09-30
Net Assets/Liabilities
4,008,746 GBP2023-12-31
3,584,228 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-09-30
Equity
4,008,746 GBP2023-12-31
3,584,228 GBP2022-09-30
Property, Plant & Equipment - Depreciation Expense
599,773 GBP2022-10-01 ~ 2023-12-31
334,583 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.202022-10-01 ~ 2023-12-31
Motor vehicles
0.202022-10-01 ~ 2023-12-31
Wages/Salaries
1,542,283 GBP2022-10-01 ~ 2023-12-31
1,183,141 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
105,126 GBP2022-10-01 ~ 2023-12-31
85,179 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
89,200 GBP2022-10-01 ~ 2023-12-31
141,100 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
177,403 GBP2022-10-01 ~ 2023-12-31
194,991 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
All ordinary shares
200,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,815,228 GBP2023-12-31
3,477,652 GBP2022-09-30
Motor vehicles
1,812,114 GBP2023-12-31
1,722,864 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
5,627,342 GBP2023-12-31
5,200,516 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-32,500 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-32,500 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,222,027 GBP2023-12-31
1,815,561 GBP2022-09-30
Motor vehicles
1,207,800 GBP2023-12-31
1,024,893 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,429,827 GBP2023-12-31
2,840,454 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
406,466 GBP2022-10-01 ~ 2023-12-31
Motor vehicles
193,307 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
599,773 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,400 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,400 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,593,201 GBP2023-12-31
1,662,091 GBP2022-09-30
Motor vehicles
604,314 GBP2023-12-31
697,971 GBP2022-09-30
Under hire purchased contracts or finance leases, Plant and equipment
306,000 GBP2023-12-31
408,000 GBP2022-09-30
Raw Materials
470,607 GBP2023-12-31
371,200 GBP2022-09-30
Trade Debtors/Trade Receivables
969,188 GBP2023-12-31
1,025,937 GBP2022-09-30
Prepayments/Accrued Income
48,046 GBP2023-12-31
82,081 GBP2022-09-30
Other Debtors
3,370 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
76,014 GBP2023-12-31
72,022 GBP2022-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
833,860 GBP2023-12-31
1,781,658 GBP2022-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
12,191 GBP2023-12-31
4,023 GBP2022-09-30
Corporation Tax Payable
Amounts falling due within one year
288,997 GBP2023-12-31
99,900 GBP2022-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
66,502 GBP2023-12-31
187,485 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
70,454 GBP2023-12-31
54,061 GBP2022-09-30
Other Creditors
Amounts falling due within one year
11,106 GBP2023-12-31
2,344 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
191,808 GBP2023-12-31
286,316 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
165,163 GBP2023-12-31
31,454 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
70,454 GBP2023-12-31
54,061 GBP2022-09-30
Between one and five year
165,163 GBP2023-12-31
31,454 GBP2022-09-30
Minimum gross finance lease payments owing
235,617 GBP2023-12-31
85,515 GBP2022-09-30
Deferred Tax Liabilities
484,000 GBP2023-12-31
394,800 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
1 shares2022-10-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-09-30