(expand)Creditors
Current, Amounts falling due within one year
-10,847,528 GBP2023-09-30
-13,389,436 GBP2022-09-30
Net Current Assets/Liabilities
11,510,796 GBP2023-09-30
9,026,180 GBP2022-09-30
Total Assets Less Current Liabilities
26,714,252 GBP2023-09-30
24,306,807 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-1,947,483 GBP2023-09-30
-3,048,509 GBP2022-09-30
Net Assets/Liabilities
23,076,316 GBP2023-09-30
19,808,307 GBP2022-09-30
Equity
Called up share capital
61,728 GBP2023-09-30
61,728 GBP2022-09-30
61,728 GBP2021-10-01
Share premium
100,258 GBP2023-09-30
100,258 GBP2022-09-30
100,258 GBP2021-10-01
Retained earnings (accumulated losses)
22,914,330 GBP2023-09-30
19,646,321 GBP2022-09-30
17,185,453 GBP2021-10-01
Equity
23,076,316 GBP2023-09-30
19,808,307 GBP2022-09-30
17,347,439 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
4,829,966 GBP2022-10-01 ~ 2023-09-30
2,672,827 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,829,966 GBP2022-10-01 ~ 2023-09-30
2,672,827 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
4,829,966 GBP2022-10-01 ~ 2023-09-30
2,672,827 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,561,957 GBP2022-10-01 ~ 2023-09-30
-211,959 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-1,561,957 GBP2022-10-01 ~ 2023-09-30
-211,959 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,561,957 GBP2022-10-01 ~ 2023-09-30
-211,959 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
-1,561,957 GBP2022-10-01 ~ 2023-09-30
-211,959 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
961,432 GBP2022-10-01 ~ 2023-09-30
825,997 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
37,500 GBP2022-10-01 ~ 2023-09-30
34,000 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
10,118,124 GBP2022-10-01 ~ 2023-09-30
10,425,549 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
931,700 GBP2022-10-01 ~ 2023-09-30
931,343 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
11,265,937 GBP2022-10-01 ~ 2023-09-30
11,570,032 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
437,598 GBP2022-10-01 ~ 2023-09-30
413,556 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
163,102 GBP2022-10-01 ~ 2023-09-30
403,722 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
1,418,034 GBP2022-10-01 ~ 2023-09-30
671,420 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
1,561,957 GBP2022-10-01 ~ 2023-09-30
211,959 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
10,000 GBP2023-09-30
10,000 GBP2022-09-30
Development expenditure
1,897,321 GBP2023-09-30
1,594,340 GBP2022-09-30
Intangible Assets - Gross Cost
1,907,321 GBP2023-09-30
1,604,340 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
5,417 GBP2023-09-30
4,417 GBP2022-09-30
Development expenditure
372,524 GBP2023-09-30
149,834 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
377,941 GBP2023-09-30
154,251 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
374,734 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
4,583 GBP2023-09-30
5,583 GBP2022-09-30
Development expenditure
1,524,797 GBP2023-09-30
1,444,506 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Buildings
9,486,228 GBP2023-09-30
9,437,782 GBP2022-09-30
Plant and equipment
5,996,961 GBP2023-09-30
5,792,937 GBP2022-09-30
Motor vehicles
34,746 GBP2023-09-30
15,991 GBP2022-09-30
Furniture and fittings
1,778,355 GBP2023-09-30
1,792,165 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
17,296,290 GBP2023-09-30
17,038,875 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-399,139 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-15,991 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-153,157 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-568,287 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,905,821 GBP2022-09-30
Motor vehicles
15,991 GBP2022-09-30
Furniture and fittings
928,395 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,208,337 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
592,549 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Owned/Freehold
1,448 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
182,219 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
961,432 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-399,139 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-15,991 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-132,425 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-547,555 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,106,580 GBP2023-09-30
Motor vehicles
1,448 GBP2023-09-30
Furniture and fittings
970,840 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,622,214 GBP2023-09-30
Property, Plant & Equipment
Buildings
8,942,882 GBP2023-09-30
9,079,652 GBP2022-09-30
Plant and equipment
3,890,381 GBP2023-09-30
3,887,116 GBP2022-09-30
Motor vehicles
33,298 GBP2023-09-30
Furniture and fittings
807,515 GBP2023-09-30
863,770 GBP2022-09-30
Plant and equipment, Under hire purchased contracts or finance leases
2,776,091 GBP2023-09-30
1,834,226 GBP2022-09-30
Under hire purchased contracts or finance leases
2,963,050 GBP2023-09-30
2,069,859 GBP2022-09-30
Raw materials and consumables
1,459,251 GBP2023-09-30
1,640,601 GBP2022-09-30
Value of work in progress
145,880 GBP2023-09-30
130,653 GBP2022-09-30
Finished Goods/Goods for Resale
5,295,248 GBP2023-09-30
7,031,219 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
9,289,346 GBP2023-09-30
9,667,856 GBP2022-09-30
Other Debtors
Current
126 GBP2023-09-30
7,612 GBP2022-09-30
Prepayments/Accrued Income
Current
379,117 GBP2023-09-30
379,310 GBP2022-09-30
Other Remaining Borrowings
Current
170,424 GBP2023-09-30
170,424 GBP2022-09-30
Trade Creditors/Trade Payables
Current
6,135,029 GBP2023-09-30
9,138,150 GBP2022-09-30
Corporation Tax Payable
Current
702,461 GBP2023-09-30
105,281 GBP2022-09-30
Taxation/Social Security Payable
Current
1,605,014 GBP2023-09-30
1,621,676 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
720,039 GBP2023-09-30
776,246 GBP2022-09-30
Other Creditors
Current
680,075 GBP2023-09-30
1,339,487 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
834,486 GBP2023-09-30
238,172 GBP2022-09-30
Creditors
Current
10,847,528 GBP2023-09-30
13,389,436 GBP2022-09-30
Other Remaining Borrowings
Non-current
467,076 GBP2023-09-30
1,117,076 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
1,480,407 GBP2023-09-30
1,931,433 GBP2022-09-30
Creditors
Non-current
1,947,483 GBP2023-09-30
3,048,509 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
170,424 GBP2023-09-30
170,424 GBP2022-09-30
Total Borrowings
637,500 GBP2023-09-30
1,287,500 GBP2022-09-30
Minimum gross finance lease payments owing
2,200,446 GBP2023-09-30
2,707,679 GBP2022-09-30
Net Deferred Tax Liability/Asset
-1,690,453 GBP2023-09-30
-1,449,991 GBP2022-09-30
-823,190 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-240,462 GBP2022-10-01 ~ 2023-09-30
-626,801 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-1,696,368 GBP2023-09-30
-1,457,373 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,728 shares2023-09-30
11,728 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
17,000 shares2023-09-30
17,000 shares2022-09-30
Par Value of Share
Class 2 ordinary share
1.002022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
16,500 shares2023-09-30
16,500 shares2022-09-30
Par Value of Share
Class 3 ordinary share
1.002022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
16,500 shares2023-09-30
16,500 shares2022-09-30
Par Value of Share
Class 4 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
316,780 GBP2023-09-30
349,828 GBP2022-09-30
Between one and five year
566,197 GBP2023-09-30
496,805 GBP2022-09-30
More than five year
88,074 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
971,051 GBP2023-09-30
846,633 GBP2022-09-30