Par Value of Share
Class 1 ordinary share
12023-09-28 ~ 2024-09-30
Turnover/Revenue
10,232,982 GBP2023-09-28 ~ 2024-09-30
10,760,595 GBP2022-09-28 ~ 2023-09-27
Cost of Sales
-7,397,090 GBP2023-09-28 ~ 2024-09-30
-7,770,267 GBP2022-09-28 ~ 2023-09-27
Gross Profit/Loss
2,835,892 GBP2023-09-28 ~ 2024-09-30
2,990,328 GBP2022-09-28 ~ 2023-09-27
Distribution Costs
-704,989 GBP2023-09-28 ~ 2024-09-30
-609,446 GBP2022-09-28 ~ 2023-09-27
Administrative Expenses
-1,976,784 GBP2023-09-28 ~ 2024-09-30
-2,035,025 GBP2022-09-28 ~ 2023-09-27
Operating Profit/Loss
161,775 GBP2023-09-28 ~ 2024-09-30
410,236 GBP2022-09-28 ~ 2023-09-27
Profit/Loss on Ordinary Activities Before Tax
-18,745 GBP2023-09-28 ~ 2024-09-30
269,118 GBP2022-09-28 ~ 2023-09-27
Profit/Loss
-29,399 GBP2023-09-28 ~ 2024-09-30
197,096 GBP2022-09-28 ~ 2023-09-27
Equity
Retained earnings (accumulated losses)
1,272,278 GBP2024-09-30
1,301,677 GBP2023-09-27
1,254,581 GBP2022-09-27
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2022-09-28 ~ 2023-09-27
Intangible Assets
19,644 GBP2024-09-30
4,998 GBP2023-09-27
Property, Plant & Equipment
663,957 GBP2024-09-30
598,378 GBP2023-09-27
Fixed Assets
683,601 GBP2024-09-30
603,376 GBP2023-09-27
Total Inventories
2,243,298 GBP2024-09-30
2,396,643 GBP2023-09-27
Debtors
3,415,533 GBP2024-09-30
2,958,320 GBP2023-09-27
Cash at bank and in hand
1,649 GBP2024-09-30
103,070 GBP2023-09-27
Current Assets
5,660,480 GBP2024-09-30
5,458,033 GBP2023-09-27
Net Current Assets/Liabilities
1,036,277 GBP2024-09-30
1,473,281 GBP2023-09-27
Total Assets Less Current Liabilities
1,719,878 GBP2024-09-30
2,076,657 GBP2023-09-27
Net Assets/Liabilities
1,272,378 GBP2024-09-30
1,301,777 GBP2023-09-27
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-27
Equity
1,272,378 GBP2024-09-30
1,301,777 GBP2023-09-27
Wages/Salaries
1,256,315 GBP2023-09-28 ~ 2024-09-30
1,009,122 GBP2022-09-28 ~ 2023-09-27
Social Security Costs
132,261 GBP2023-09-28 ~ 2024-09-30
98,429 GBP2022-09-28 ~ 2023-09-27
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,882 GBP2023-09-28 ~ 2024-09-30
215,001 GBP2022-09-28 ~ 2023-09-27
Staff Costs/Employee Benefits Expense
1,482,458 GBP2023-09-28 ~ 2024-09-30
1,322,552 GBP2022-09-28 ~ 2023-09-27
Average Number of Employees
362023-09-28 ~ 2024-09-30
302022-09-28 ~ 2023-09-27
Director Remuneration
52,131 GBP2023-09-28 ~ 2024-09-30
25,272 GBP2022-09-28 ~ 2023-09-27
Property, Plant & Equipment - Depreciation Expense
Owned assets
124,966 GBP2023-09-28 ~ 2024-09-30
125,213 GBP2022-09-28 ~ 2023-09-27
Current Tax for the Period
32,015 GBP2023-09-28 ~ 2024-09-30
1,271 GBP2022-09-28 ~ 2023-09-27
Tax Expense/Credit at Applicable Tax Rate
-4,686 GBP2023-09-28 ~ 2024-09-30
67,280 GBP2022-09-28 ~ 2023-09-27
Intangible Assets - Gross Cost
Computer software
6,248 GBP2024-09-30
4,998 GBP2023-09-27
Intangible Assets - Gross Cost
21,248 GBP2024-09-30
4,998 GBP2023-09-27
Patents/Trademarks/Licences/Concessions
15,000 GBP2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
875 GBP2023-09-28 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
1,604 GBP2023-09-28 ~ 2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
875 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,604 GBP2024-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
14,125 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
917,974 GBP2024-09-30
921,171 GBP2023-09-27
Furniture and fittings
126,968 GBP2024-09-30
121,818 GBP2023-09-27
Motor vehicles
150,727 GBP2024-09-30
126,629 GBP2023-09-27
Property, Plant & Equipment - Gross Cost
1,457,216 GBP2024-09-30
1,277,902 GBP2023-09-27
Property, Plant & Equipment - Disposals
Plant and equipment
-9,685 GBP2023-09-28 ~ 2024-09-30
Motor vehicles
-27,250 GBP2023-09-28 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-36,935 GBP2023-09-28 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
261,547 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
513,352 GBP2024-09-30
455,691 GBP2023-09-27
Furniture and fittings
101,405 GBP2024-09-30
91,340 GBP2023-09-27
Motor vehicles
106,311 GBP2024-09-30
78,350 GBP2023-09-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
793,259 GBP2024-09-30
679,524 GBP2023-09-27
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
18,048 GBP2023-09-28 ~ 2024-09-30
Plant and equipment
67,378 GBP2023-09-28 ~ 2024-09-30
Furniture and fittings
10,065 GBP2023-09-28 ~ 2024-09-30
Motor vehicles
29,475 GBP2023-09-28 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
124,966 GBP2023-09-28 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-9,717 GBP2023-09-28 ~ 2024-09-30
Motor vehicles
-1,514 GBP2023-09-28 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,231 GBP2023-09-28 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
72,191 GBP2024-09-30
Property, Plant & Equipment
Land and buildings, Short leasehold
189,356 GBP2024-09-30
54,141 GBP2023-09-27
Plant and equipment
404,622 GBP2024-09-30
465,480 GBP2023-09-27
Furniture and fittings
25,563 GBP2024-09-30
30,478 GBP2023-09-27
Motor vehicles
44,416 GBP2024-09-30
48,279 GBP2023-09-27
Merchandise
2,243,298 GBP2024-09-30
2,396,643 GBP2023-09-27
Trade Debtors/Trade Receivables
Current
1,861,441 GBP2024-09-30
1,917,959 GBP2023-09-27
Other Debtors
Current
1,255,240 GBP2024-09-30
743,021 GBP2023-09-27
Amount of corporation tax that is recoverable
Current
67,057 GBP2023-09-27
Prepayments/Accrued Income
Current
69,414 GBP2024-09-30
37,093 GBP2023-09-27
Debtors
Current, Amounts falling due within one year
3,415,533 GBP2024-09-30
Amounts falling due within one year, Current
2,958,320 GBP2023-09-27
Bank Borrowings/Overdrafts
Current
201,474 GBP2024-09-30
187,010 GBP2023-09-27
Finance Lease Liabilities - Total Present Value
Current
113,127 GBP2024-09-30
126,807 GBP2023-09-27
Trade Creditors/Trade Payables
Current
2,168,946 GBP2024-09-30
1,455,699 GBP2023-09-27
Amounts owed to group undertakings
Current
275,626 GBP2024-09-30
558,640 GBP2023-09-27
Corporation Tax Payable
Current
35,480 GBP2024-09-30
Other Taxation & Social Security Payable
Current
36,275 GBP2024-09-30
33,960 GBP2023-09-27
Other Creditors
Current
1,468,423 GBP2024-09-30
1,395,566 GBP2023-09-27
Accrued Liabilities/Deferred Income
Current
173,652 GBP2024-09-30
111,900 GBP2023-09-27
Bank Borrowings/Overdrafts
Non-current
125,655 GBP2024-09-30
318,548 GBP2023-09-27
Finance Lease Liabilities - Total Present Value
Non-current
207,147 GBP2024-09-30
320,273 GBP2023-09-27
Bank Borrowings
Current, Amounts falling due within one year
192,893 GBP2024-09-30
Total Borrowings
Current, Amounts falling due within one year
201,474 GBP2024-09-30
Bank Borrowings
Non-current, Between one and two years
192,893 GBP2023-09-27
Non-current, Between two and five year
125,655 GBP2023-09-27
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
207,147 GBP2024-09-30
hire purchase agreements
320,274 GBP2024-09-30
447,080 GBP2023-09-27
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,808 GBP2024-09-30
13,074 GBP2023-09-27
Between one and five year
13,561 GBP2024-09-30
25,368 GBP2023-09-27
All periods
25,369 GBP2024-09-30
38,442 GBP2023-09-27
Bank Overdrafts
Secured
8,581 GBP2024-09-30
Bank Borrowings
Secured
318,548 GBP2024-09-30
505,558 GBP2023-09-27
Total Borrowings
Secured
647,403 GBP2024-09-30
952,638 GBP2023-09-27
Deferred Tax Liabilities
Accelerated tax depreciation
114,698 GBP2024-09-30
136,059 GBP2023-09-27
Amounts set aside to cover potential liabilities or losses
Deferred taxation
114,698 GBP2024-09-30
136,059 GBP2023-09-27
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-09-30