Average Number of Employees
932022-10-01 ~ 2023-09-30
912021-10-01 ~ 2022-09-30
Turnover/Revenue
4,140,779 GBP2022-10-01 ~ 2023-09-30
3,717,104 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-1,085,195 GBP2022-10-01 ~ 2023-09-30
-1,032,431 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,055,584 GBP2022-10-01 ~ 2023-09-30
2,684,673 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-1,517,223 GBP2022-10-01 ~ 2023-09-30
-1,410,752 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,118,035 GBP2022-10-01 ~ 2023-09-30
-810,986 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
432,191 GBP2022-10-01 ~ 2023-09-30
471,935 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
407,497 GBP2022-10-01 ~ 2023-09-30
447,856 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
407,497 GBP2022-10-01 ~ 2023-09-30
814,816 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
4,334 GBP2023-09-30
5,028 GBP2022-09-30
Property, Plant & Equipment
5,944,695 GBP2023-09-30
5,894,971 GBP2022-09-30
Fixed Assets
5,949,029 GBP2023-09-30
5,899,999 GBP2022-09-30
Total Inventories
95,696 GBP2023-09-30
95,418 GBP2022-09-30
Debtors
Current
250,536 GBP2023-09-30
109,374 GBP2022-09-30
Cash at bank and in hand
120,612 GBP2023-09-30
113,037 GBP2022-09-30
Current Assets
466,844 GBP2023-09-30
317,829 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-3,970,329 GBP2023-09-30
-3,805,555 GBP2022-09-30
Net Current Assets/Liabilities
-3,503,485 GBP2023-09-30
-3,487,726 GBP2022-09-30
Total Assets Less Current Liabilities
2,445,544 GBP2023-09-30
2,412,273 GBP2022-09-30
Net Assets/Liabilities
1,833,946 GBP2023-09-30
1,816,449 GBP2022-09-30
Equity
Called up share capital
1 GBP2023-09-30
1 GBP2022-09-30
1 GBP2021-10-01
Revaluation reserve
790,056 GBP2023-09-30
790,056 GBP2022-09-30
423,096 GBP2021-10-01
Retained earnings (accumulated losses)
1,043,889 GBP2023-09-30
1,026,392 GBP2022-09-30
928,536 GBP2021-10-01
Equity
1,833,946 GBP2023-09-30
1,816,449 GBP2022-09-30
1,351,633 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
407,497 GBP2022-10-01 ~ 2023-09-30
447,856 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-390,000 GBP2022-10-01 ~ 2023-09-30
-350,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-390,000 GBP2022-10-01 ~ 2023-09-30
-350,000 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,401,123 GBP2022-10-01 ~ 2023-09-30
1,300,455 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
92,936 GBP2022-10-01 ~ 2023-09-30
89,017 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,517,223 GBP2022-10-01 ~ 2023-09-30
1,410,752 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
15,774 GBP2022-10-01 ~ 2023-09-30
24,079 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
432,191 GBP2022-10-01 ~ 2023-09-30
471,935 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
95,082 GBP2022-10-01 ~ 2023-09-30
89,668 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
42,633 GBP2023-09-30
42,633 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Buildings
5,333,973 GBP2023-09-30
5,332,627 GBP2022-09-30
Plant and equipment
1,705,031 GBP2023-09-30
1,552,248 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
7,039,004 GBP2023-09-30
6,884,875 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
989,904 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
989,904 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
104,405 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
104,405 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,094,309 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,094,309 GBP2023-09-30
Property, Plant & Equipment
Buildings
5,333,973 GBP2023-09-30
5,332,627 GBP2022-09-30
Plant and equipment
610,722 GBP2023-09-30
562,344 GBP2022-09-30
Raw materials and consumables
48,595 GBP2023-09-30
48,595 GBP2022-09-30
Finished Goods/Goods for Resale
47,101 GBP2023-09-30
46,823 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
68,315 GBP2023-09-30
57,765 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
124,360 GBP2023-09-30
2,734 GBP2022-09-30
Other Debtors
Current
2,503 GBP2023-09-30
Prepayments/Accrued Income
Current
55,358 GBP2023-09-30
48,875 GBP2022-09-30
Trade Creditors/Trade Payables
Current
97,361 GBP2023-09-30
94,235 GBP2022-09-30
Amounts owed to group undertakings
Current
3,432,409 GBP2023-09-30
3,280,714 GBP2022-09-30
Corporation Tax Payable
Current
8,920 GBP2023-09-30
Taxation/Social Security Payable
Current
190,537 GBP2023-09-30
171,536 GBP2022-09-30
Other Creditors
Current
173,760 GBP2023-09-30
217,192 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
67,342 GBP2023-09-30
41,878 GBP2022-09-30
Creditors
Current
3,970,329 GBP2023-09-30
3,805,555 GBP2022-09-30
Net Deferred Tax Liability/Asset
-611,598 GBP2023-09-30
611,598 GBP2023-09-30
595,824 GBP2022-09-30
-595,824 GBP2022-09-30
614,356 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-15,774 GBP2022-10-01 ~ 2023-09-30
-24,079 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
411,514 GBP2023-09-30
395,740 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-09-30
1 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
454 GBP2023-09-30
454 GBP2022-09-30
Between one and five year
454 GBP2023-09-30
908 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
908 GBP2023-09-30
1,362 GBP2022-09-30