Cost of Sales
-11,151,088 GBP2022-10-01 ~ 2023-09-30
-9,525,658 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,365,827 GBP2022-10-01 ~ 2023-09-30
-1,309,798 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
27,247 GBP2022-10-01 ~ 2023-09-30
493 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
117,118 GBP2022-10-01 ~ 2023-09-30
528,886 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
191,856 GBP2022-10-01 ~ 2023-09-30
372,545 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
1,243,396 GBP2023-09-30
1,126,540 GBP2022-09-30
873,995 GBP2021-09-30
Dividends Paid
-75,000 GBP2022-10-01 ~ 2023-09-30
Retained earnings (accumulated losses)
-120,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
3,110,437 GBP2023-09-30
2,614,368 GBP2022-09-30
Fixed Assets - Investments
0 GBP2023-09-30
2 GBP2022-09-30
Fixed Assets
3,110,437 GBP2023-09-30
2,614,370 GBP2022-09-30
Debtors
1,696,286 GBP2023-09-30
1,315,992 GBP2022-09-30
Cash at bank and in hand
236,066 GBP2023-09-30
217,212 GBP2022-09-30
Current Assets
4,005,963 GBP2023-09-30
3,270,069 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-3,758,317 GBP2023-09-30
-3,073,767 GBP2022-09-30
Net Current Assets/Liabilities
247,646 GBP2023-09-30
196,302 GBP2022-09-30
Total Assets Less Current Liabilities
3,358,083 GBP2023-09-30
2,810,672 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-1,659,360 GBP2023-09-30
-1,178,045 GBP2022-09-30
Net Assets/Liabilities
1,443,397 GBP2023-09-30
1,326,541 GBP2022-09-30
Equity
Called up share capital
200,001 GBP2023-09-30
200,001 GBP2022-09-30
Equity
1,443,397 GBP2023-09-30
1,326,541 GBP2022-09-30
Audit Fees/Expenses
10,000 GBP2022-10-01 ~ 2023-09-30
0 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
472022-10-01 ~ 2023-09-30
472021-10-01 ~ 2022-09-30
Wages/Salaries
1,095,223 GBP2022-10-01 ~ 2023-09-30
1,065,521 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,622 GBP2022-10-01 ~ 2023-09-30
28,115 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,241,230 GBP2022-10-01 ~ 2023-09-30
1,215,557 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
12,570 GBP2022-10-01 ~ 2023-09-30
21,670 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
39,581 GBP2022-10-01 ~ 2023-09-30
99,940 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
38,720 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
38,720 GBP2022-09-30
Intangible Assets
Goodwill
0 GBP2023-09-30
0 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
231,523 GBP2023-09-30
76,878 GBP2022-09-30
Plant and equipment
462,138 GBP2023-09-30
401,605 GBP2022-09-30
Furniture and fittings
450,429 GBP2023-09-30
411,616 GBP2022-09-30
Motor vehicles
3,291,948 GBP2023-09-30
3,023,481 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
4,436,038 GBP2023-09-30
3,913,580 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-50,653 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-2,942,910 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-2,993,563 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
77,489 GBP2023-09-30
76,878 GBP2022-09-30
Plant and equipment
327,262 GBP2023-09-30
307,984 GBP2022-09-30
Furniture and fittings
391,651 GBP2023-09-30
359,036 GBP2022-09-30
Motor vehicles
529,199 GBP2023-09-30
555,314 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,325,601 GBP2023-09-30
1,299,212 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
611 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
55,475 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
32,615 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
226,065 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
314,766 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-36,197 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-252,180 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-288,377 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
154,034 GBP2023-09-30
0 GBP2022-09-30
Plant and equipment
134,876 GBP2023-09-30
93,621 GBP2022-09-30
Furniture and fittings
58,778 GBP2023-09-30
52,580 GBP2022-09-30
Motor vehicles
2,762,749 GBP2023-09-30
2,468,167 GBP2022-09-30
Finished Goods/Goods for Resale
1,741,854 GBP2023-09-30
1,465,478 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,046,117 GBP2023-09-30
736,952 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
23,978 GBP2023-09-30
0 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
299,703 GBP2023-09-30
314,583 GBP2022-09-30
Other Debtors
Current
105,817 GBP2023-09-30
139,361 GBP2022-09-30
Prepayments/Accrued Income
Current
220,671 GBP2023-09-30
125,096 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
1,696,286 GBP2023-09-30
1,315,992 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
92,411 GBP2023-09-30
63,050 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
1,476,356 GBP2023-09-30
694,000 GBP2022-09-30
Other Remaining Borrowings
Current
901,423 GBP2023-09-30
1,204,905 GBP2022-09-30
Trade Creditors/Trade Payables
Current
919,086 GBP2023-09-30
769,794 GBP2022-09-30
Amounts owed to group undertakings
Current
50,509 GBP2023-09-30
0 GBP2022-09-30
Other Taxation & Social Security Payable
Current
125,364 GBP2023-09-30
144,073 GBP2022-09-30
Other Creditors
Current
88,368 GBP2023-09-30
57,380 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
104,800 GBP2023-09-30
140,565 GBP2022-09-30
Creditors
Current
3,758,317 GBP2023-09-30
3,073,767 GBP2022-09-30
Bank Borrowings
399,453 GBP2023-09-30
462,500 GBP2022-09-30
Total Borrowings
1,300,876 GBP2023-09-30
1,748,795 GBP2022-09-30
Current
993,834 GBP2023-09-30
1,267,955 GBP2022-09-30
Non-current
307,042 GBP2023-09-30
480,840 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
1,476,356 GBP2023-09-30
694,000 GBP2022-09-30
Minimum gross finance lease payments owing
2,828,674 GBP2023-09-30
1,391,205 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
307,042 GBP2023-09-30
399,450 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
1,352,318 GBP2023-09-30
697,205 GBP2022-09-30
Other Remaining Borrowings
Non-current
0 GBP2023-09-30
81,390 GBP2022-09-30
Creditors
Non-current
1,659,360 GBP2023-09-30
1,178,045 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
72,000 GBP2023-09-30
72,000 GBP2022-09-30
Between two and five year
90,000 GBP2023-09-30
162,000 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
162,000 GBP2023-09-30
234,000 GBP2022-09-30