Par Value of Share
Class 1 ordinary share
12022-09-28 ~ 2023-09-27
Turnover/Revenue
10,760,595 GBP2022-09-28 ~ 2023-09-27
11,498,222 GBP2021-09-28 ~ 2022-09-27
Cost of Sales
-7,770,267 GBP2022-09-28 ~ 2023-09-27
-7,890,188 GBP2021-09-28 ~ 2022-09-27
Gross Profit/Loss
2,990,328 GBP2022-09-28 ~ 2023-09-27
3,608,034 GBP2021-09-28 ~ 2022-09-27
Distribution Costs
-609,446 GBP2022-09-28 ~ 2023-09-27
-513,241 GBP2021-09-28 ~ 2022-09-27
Administrative Expenses
-2,035,025 GBP2022-09-28 ~ 2023-09-27
-1,725,665 GBP2021-09-28 ~ 2022-09-27
Operating Profit/Loss
410,236 GBP2022-09-28 ~ 2023-09-27
1,415,894 GBP2021-09-28 ~ 2022-09-27
Profit/Loss on Ordinary Activities Before Tax
269,118 GBP2022-09-28 ~ 2023-09-27
1,319,919 GBP2021-09-28 ~ 2022-09-27
Profit/Loss
197,096 GBP2022-09-28 ~ 2023-09-27
1,049,982 GBP2021-09-28 ~ 2022-09-27
Equity
Retained earnings (accumulated losses)
1,301,677 GBP2023-09-27
1,254,581 GBP2022-09-27
1,304,599 GBP2021-09-27
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2022-09-28 ~ 2023-09-27
-1,100,000 GBP2021-09-28 ~ 2022-09-27
Intangible Assets
4,998 GBP2023-09-27
Property, Plant & Equipment
598,378 GBP2023-09-27
335,458 GBP2022-09-27
Fixed Assets
603,376 GBP2023-09-27
335,458 GBP2022-09-27
Total Inventories
2,396,643 GBP2023-09-27
4,224,414 GBP2022-09-27
Debtors
2,958,320 GBP2023-09-27
2,980,796 GBP2022-09-27
Cash at bank and in hand
103,070 GBP2023-09-27
4,198 GBP2022-09-27
Current Assets
5,458,033 GBP2023-09-27
7,209,408 GBP2022-09-27
Net Current Assets/Liabilities
1,473,281 GBP2023-09-27
1,655,531 GBP2022-09-27
Total Assets Less Current Liabilities
2,076,657 GBP2023-09-27
1,990,989 GBP2022-09-27
Net Assets/Liabilities
1,301,777 GBP2023-09-27
1,254,681 GBP2022-09-27
Equity
Called up share capital
100 GBP2023-09-27
100 GBP2022-09-27
Equity
1,301,777 GBP2023-09-27
1,254,681 GBP2022-09-27
Wages/Salaries
1,009,122 GBP2022-09-28 ~ 2023-09-27
942,534 GBP2021-09-28 ~ 2022-09-27
Social Security Costs
98,429 GBP2022-09-28 ~ 2023-09-27
90,324 GBP2021-09-28 ~ 2022-09-27
Pension & Other Post-employment Benefit Costs/Other Pension Costs
215,001 GBP2022-09-28 ~ 2023-09-27
57,025 GBP2021-09-28 ~ 2022-09-27
Staff Costs/Employee Benefits Expense
1,322,552 GBP2022-09-28 ~ 2023-09-27
1,089,883 GBP2021-09-28 ~ 2022-09-27
Average Number of Employees
302022-09-28 ~ 2023-09-27
312021-09-28 ~ 2022-09-27
Director Remuneration
25,272 GBP2022-09-28 ~ 2023-09-27
27,378 GBP2021-09-28 ~ 2022-09-27
Property, Plant & Equipment - Depreciation Expense
Owned assets
125,213 GBP2022-09-28 ~ 2023-09-27
160,390 GBP2021-09-28 ~ 2022-09-27
Current Tax for the Period
1,271 GBP2022-09-28 ~ 2023-09-27
268,562 GBP2021-09-28 ~ 2022-09-27
Tax Expense/Credit at Applicable Tax Rate
67,280 GBP2022-09-28 ~ 2023-09-27
250,785 GBP2021-09-28 ~ 2022-09-27
Intangible Assets - Gross Cost
Computer software
4,998 GBP2023-09-27
Property, Plant & Equipment - Gross Cost
Plant and equipment
921,171 GBP2023-09-27
588,751 GBP2022-09-27
Furniture and fittings
121,818 GBP2023-09-27
99,066 GBP2022-09-27
Motor vehicles
126,629 GBP2023-09-27
131,955 GBP2022-09-27
Property, Plant & Equipment - Gross Cost
1,277,902 GBP2023-09-27
928,056 GBP2022-09-27
Property, Plant & Equipment - Disposals
Motor vehicles
-49,395 GBP2022-09-28 ~ 2023-09-27
Property, Plant & Equipment - Disposals
-49,395 GBP2022-09-28 ~ 2023-09-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
455,691 GBP2023-09-27
378,226 GBP2022-09-27
Furniture and fittings
91,340 GBP2023-09-27
83,354 GBP2022-09-27
Motor vehicles
78,350 GBP2023-09-27
94,923 GBP2022-09-27
Property, Plant & Equipment - Accumulated Depreciation & Impairment
679,524 GBP2023-09-27
592,598 GBP2022-09-27
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
77,465 GBP2022-09-28 ~ 2023-09-27
Furniture and fittings
7,986 GBP2022-09-28 ~ 2023-09-27
Motor vehicles
21,714 GBP2022-09-28 ~ 2023-09-27
Property, Plant & Equipment - Increase From Depreciation Charge for Year
125,213 GBP2022-09-28 ~ 2023-09-27
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-38,287 GBP2022-09-28 ~ 2023-09-27
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-38,287 GBP2022-09-28 ~ 2023-09-27
Property, Plant & Equipment
Plant and equipment
465,480 GBP2023-09-27
210,525 GBP2022-09-27
Furniture and fittings
30,478 GBP2023-09-27
15,712 GBP2022-09-27
Motor vehicles
48,279 GBP2023-09-27
37,032 GBP2022-09-27
Merchandise
2,396,643 GBP2023-09-27
4,224,414 GBP2022-09-27
Trade Debtors/Trade Receivables
Current
1,917,959 GBP2023-09-27
1,852,557 GBP2022-09-27
Other Debtors
Current
743,021 GBP2023-09-27
830,108 GBP2022-09-27
Amount of corporation tax that is recoverable
Current
67,057 GBP2023-09-27
Prepayments/Accrued Income
Current
37,093 GBP2023-09-27
14,136 GBP2022-09-27
Debtors
Current, Amounts falling due within one year
2,958,320 GBP2023-09-27
2,980,796 GBP2022-09-27
Bank Borrowings/Overdrafts
Current
187,010 GBP2023-09-27
209,843 GBP2022-09-27
Finance Lease Liabilities - Total Present Value
Current
126,807 GBP2023-09-27
76,575 GBP2022-09-27
Trade Creditors/Trade Payables
Current
1,455,699 GBP2023-09-27
2,528,181 GBP2022-09-27
Amounts owed to group undertakings
Current
558,640 GBP2023-09-27
740,653 GBP2022-09-27
Corporation Tax Payable
Current
268,053 GBP2022-09-27
Other Taxation & Social Security Payable
Current
33,960 GBP2023-09-27
24,650 GBP2022-09-27
Other Creditors
Current
1,395,566 GBP2023-09-27
1,490,762 GBP2022-09-27
Accrued Liabilities/Deferred Income
Current
111,900 GBP2023-09-27
116,102 GBP2022-09-27
Bank Borrowings/Overdrafts
Non-current
318,548 GBP2023-09-27
505,559 GBP2022-09-27
Finance Lease Liabilities - Total Present Value
Non-current
320,273 GBP2023-09-27
164,932 GBP2022-09-27
Bank Borrowings
Current, Amounts falling due within one year
187,010 GBP2023-09-27
181,126 GBP2022-09-27
Total Borrowings
Current, Amounts falling due within one year
187,010 GBP2023-09-27
209,843 GBP2022-09-27
Bank Borrowings
Non-current, Between one and two years
192,893 GBP2023-09-27
187,010 GBP2022-09-27
Non-current, Between two and five year
125,655 GBP2023-09-27
318,549 GBP2022-09-27
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
320,273 GBP2023-09-27
164,932 GBP2022-09-27
hire purchase agreements
447,080 GBP2023-09-27
241,507 GBP2022-09-27
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
13,074 GBP2023-09-27
Between one and five year
25,368 GBP2023-09-27
All periods
38,442 GBP2023-09-27
Bank Overdrafts
Secured
28,717 GBP2022-09-27
Bank Borrowings
Secured
505,558 GBP2023-09-27
686,685 GBP2022-09-27
Total Borrowings
Secured
952,638 GBP2023-09-27
956,909 GBP2022-09-27
Deferred Tax Liabilities
Accelerated tax depreciation
136,059 GBP2023-09-27
65,817 GBP2022-09-27
Amounts set aside to cover potential liabilities or losses
Deferred taxation
136,059 GBP2023-09-27
65,817 GBP2022-09-27
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-09-27