Average Number of Employees
412022-10-01 ~ 2023-09-30
452021-10-01 ~ 2022-09-30
Turnover/Revenue
82,980,631 GBP2022-10-01 ~ 2023-09-30
110,905,855 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-80,959,119 GBP2022-10-01 ~ 2023-09-30
-106,986,907 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,021,512 GBP2022-10-01 ~ 2023-09-30
3,918,948 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-3,541,060 GBP2022-10-01 ~ 2023-09-30
-3,093,127 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-1,519,548 GBP2022-10-01 ~ 2023-09-30
825,821 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
28,269 GBP2022-10-01 ~ 2023-09-30
19,218 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-2,117,152 GBP2022-10-01 ~ 2023-09-30
508,880 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
8,976,149 GBP2023-09-30
10,594,738 GBP2022-09-30
10,197,474 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
-1,618,589 GBP2022-10-01 ~ 2023-09-30
397,264 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
192,454 GBP2023-09-30
209,566 GBP2022-09-30
Fixed Assets
192,454 GBP2023-09-30
209,566 GBP2022-09-30
Total Inventories
13,325,827 GBP2023-09-30
17,168,254 GBP2022-09-30
Debtors
Current
6,842,746 GBP2023-09-30
8,221,700 GBP2022-09-30
Cash at bank and in hand
7,909,892 GBP2023-09-30
175,726 GBP2022-09-30
Current Assets
28,078,465 GBP2023-09-30
25,565,680 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-19,177,641 GBP2023-09-30
-15,056,696 GBP2022-09-30
Net Current Assets/Liabilities
8,900,824 GBP2023-09-30
10,508,984 GBP2022-09-30
Total Assets Less Current Liabilities
9,093,278 GBP2023-09-30
10,718,550 GBP2022-09-30
Net Assets/Liabilities
8,974,928 GBP2023-09-30
10,603,835 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
Equity
8,974,928 GBP2023-09-30
10,603,835 GBP2022-09-30
Profit/Loss
-1,618,589 GBP2022-10-01 ~ 2023-09-30
397,264 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
110,029 GBP2022-10-01 ~ 2023-09-30
121,815 GBP2021-10-01 ~ 2022-09-30
Cash and Cash Equivalents
-6,697,827 GBP2023-09-30
-6,392,542 GBP2022-09-30
-9,660,612 GBP2021-10-01
Bank Overdrafts
-14,607,719 GBP2023-09-30
-6,568,268 GBP2022-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202022-10-01 ~ 2023-09-30
Office equipment
202022-10-01 ~ 2023-09-30
Audit Fees/Expenses
35,500 GBP2022-10-01 ~ 2023-09-30
36,500 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,859,406 GBP2022-10-01 ~ 2023-09-30
1,848,304 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
223,798 GBP2022-10-01 ~ 2023-09-30
198,783 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,111,386 GBP2022-10-01 ~ 2023-09-30
2,076,019 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
213,489 GBP2022-10-01 ~ 2023-09-30
178,102 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-400,014 GBP2022-10-01 ~ 2023-09-30
13,067 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-529,288 GBP2022-10-01 ~ 2023-09-30
96,687 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
243,878 GBP2023-09-30
239,183 GBP2022-09-30
Office equipment
834,591 GBP2023-09-30
747,119 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,192,034 GBP2023-09-30
1,099,117 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
224,681 GBP2022-09-30
Office equipment
552,055 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
889,551 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
10,594 GBP2022-10-01 ~ 2023-09-30
Office equipment, Owned/Freehold
99,414 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
110,029 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
235,275 GBP2023-09-30
Office equipment
651,469 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
999,580 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
8,603 GBP2023-09-30
14,502 GBP2022-09-30
Office equipment
183,122 GBP2023-09-30
195,064 GBP2022-09-30
Finished Goods/Goods for Resale
13,325,827 GBP2023-09-30
17,168,254 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,323,097 GBP2023-09-30
4,950,803 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
607,117 GBP2023-09-30
804,054 GBP2022-09-30
Other Debtors
Current
2,672,165 GBP2023-09-30
2,289,468 GBP2022-09-30
Prepayments/Accrued Income
Current
876,718 GBP2023-09-30
177,375 GBP2022-09-30
Debtors - Deferred Tax Asset
Current
363,649 GBP2023-09-30
Bank Overdrafts
Current
14,607,719 GBP2023-09-30
6,568,268 GBP2022-09-30
Trade Creditors/Trade Payables
Current
2,991,367 GBP2023-09-30
2,829,926 GBP2022-09-30
Amounts owed to group undertakings
Current
736,581 GBP2023-09-30
979,650 GBP2022-09-30
Taxation/Social Security Payable
Current
48,364 GBP2023-09-30
43,827 GBP2022-09-30
Other Creditors
Current
78,726 GBP2023-09-30
21,315 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
714,884 GBP2023-09-30
4,613,710 GBP2022-09-30
Creditors
Current
19,177,641 GBP2023-09-30
15,056,696 GBP2022-09-30
Net Deferred Tax Liability/Asset
-363,649 GBP2023-09-30
36,365 GBP2022-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-400,014 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
36,365 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-09-30
100 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
201,133 GBP2023-09-30
196,400 GBP2022-09-30
Between one and five year
400,000 GBP2023-09-30
608,633 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
601,133 GBP2023-09-30
805,033 GBP2022-09-30