Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Class 2 ordinary share
12023-10-01 ~ 2024-09-30
Class 3 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
7,679,727 GBP2023-10-01 ~ 2024-09-30
6,020,010 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-4,424,909 GBP2023-10-01 ~ 2024-09-30
-3,601,246 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,254,818 GBP2023-10-01 ~ 2024-09-30
2,418,764 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,545,538 GBP2023-10-01 ~ 2024-09-30
-1,199,164 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
204 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,427,282 GBP2023-10-01 ~ 2024-09-30
1,002,790 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,041,283 GBP2023-10-01 ~ 2024-09-30
748,250 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,041,283 GBP2023-10-01 ~ 2024-09-30
748,250 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
7,968,870 GBP2024-09-30
6,625,868 GBP2023-09-30
Investment Property
250,000 GBP2024-09-30
230,000 GBP2023-09-30
Fixed Assets
8,218,870 GBP2024-09-30
6,855,868 GBP2023-09-30
Total Inventories
4,000 GBP2024-09-30
3,000 GBP2023-09-30
Debtors
1,998,212 GBP2024-09-30
3,003,528 GBP2023-09-30
Cash at bank and in hand
2,326 GBP2024-09-30
457 GBP2023-09-30
Current Assets
2,004,538 GBP2024-09-30
3,006,985 GBP2023-09-30
Net Current Assets/Liabilities
-1,887,908 GBP2024-09-30
-201,409 GBP2023-09-30
Total Assets Less Current Liabilities
6,330,962 GBP2024-09-30
6,654,459 GBP2023-09-30
Net Assets/Liabilities
5,780,028 GBP2024-09-30
4,740,745 GBP2023-09-30
Equity
Called up share capital
1,000 GBP2024-09-30
1,000 GBP2023-09-30
1,000 GBP2022-09-30
Retained earnings (accumulated losses)
5,675,435 GBP2024-09-30
4,636,152 GBP2023-09-30
3,759,700 GBP2022-09-30
Equity
5,780,028 GBP2024-09-30
4,740,745 GBP2023-09-30
3,998,495 GBP2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,041,283 GBP2023-10-01 ~ 2024-09-30
882,452 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-2,000 GBP2023-10-01 ~ 2024-09-30
-6,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-2,000 GBP2023-10-01 ~ 2024-09-30
-6,000 GBP2022-10-01 ~ 2023-09-30
Bank Overdrafts
-215,199 GBP2024-09-30
-157,492 GBP2023-09-30
-27,327 GBP2022-09-30
Wages/Salaries
4,250,107 GBP2023-10-01 ~ 2024-09-30
3,433,162 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,545 GBP2023-10-01 ~ 2024-09-30
48,938 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,307,652 GBP2023-10-01 ~ 2024-09-30
3,482,100 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1222023-10-01 ~ 2024-09-30
902022-10-01 ~ 2023-09-30
Director Remuneration
18,168 GBP2023-10-01 ~ 2024-09-30
17,888 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
126,413 GBP2023-10-01 ~ 2024-09-30
117,368 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
369,903 GBP2023-10-01 ~ 2024-09-30
253,427 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
1,840,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,840,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
3,244,868 GBP2024-09-30
3,204,668 GBP2023-09-30
Land and buildings, Short leasehold
52,543 GBP2024-09-30
52,543 GBP2023-09-30
Improvements to leasehold property
8,070 GBP2024-09-30
8,070 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
21,122 GBP2024-09-30
15,867 GBP2023-09-30
Improvements to leasehold property
4,035 GBP2024-09-30
3,228 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
5,255 GBP2023-10-01 ~ 2024-09-30
Improvements to leasehold property
807 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
3,244,868 GBP2024-09-30
3,204,668 GBP2023-09-30
Land and buildings, Short leasehold
31,421 GBP2024-09-30
Improvements to leasehold property
4,035 GBP2024-09-30
4,842 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
365,081 GBP2024-09-30
362,900 GBP2023-09-30
Furniture and fittings
185,353 GBP2024-09-30
184,634 GBP2023-09-30
Motor vehicles
484,840 GBP2024-09-30
376,045 GBP2023-09-30
Computers
263,527 GBP2024-09-30
199,727 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
8,946,673 GBP2024-09-30
7,450,059 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
351,229 GBP2024-09-30
329,462 GBP2023-09-30
Furniture and fittings
151,698 GBP2024-09-30
136,509 GBP2023-09-30
Motor vehicles
270,684 GBP2024-09-30
212,070 GBP2023-09-30
Computers
179,035 GBP2024-09-30
127,055 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
977,803 GBP2024-09-30
824,191 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
21,767 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
15,189 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
58,614 GBP2023-10-01 ~ 2024-09-30
Computers
51,980 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
153,612 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
13,852 GBP2024-09-30
33,438 GBP2023-09-30
Furniture and fittings
33,655 GBP2024-09-30
48,125 GBP2023-09-30
Motor vehicles
214,156 GBP2024-09-30
163,975 GBP2023-09-30
Computers
84,492 GBP2024-09-30
72,672 GBP2023-09-30
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
108,795 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
27,199 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
81,596 GBP2024-09-30
Investment Property - Fair Value Model
250,000 GBP2024-09-30
230,000 GBP2023-09-30
Merchandise
4,000 GBP2024-09-30
3,000 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
783,509 GBP2024-09-30
693,990 GBP2023-09-30
Other Debtors
Current
102,219 GBP2024-09-30
102,356 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
1,998,212 GBP2024-09-30
Amounts falling due within one year, Current
3,003,528 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
1,235,866 GBP2024-09-30
371,627 GBP2023-09-30
Other Remaining Borrowings
Current
756,253 GBP2024-09-30
449,765 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
24,474 GBP2024-09-30
Trade Creditors/Trade Payables
Current
172,266 GBP2024-09-30
127,421 GBP2023-09-30
Corporation Tax Payable
Current
443,403 GBP2024-09-30
254,663 GBP2023-09-30
Other Taxation & Social Security Payable
Current
71,248 GBP2024-09-30
50,682 GBP2023-09-30
Other Creditors
Current
721,879 GBP2024-09-30
1,278,341 GBP2023-09-30
Accrued Liabilities
Current
169,358 GBP2024-09-30
155,985 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
1,031,052 GBP2023-09-30
Other Remaining Borrowings
Non-current
410,428 GBP2024-09-30
819,437 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
61,185 GBP2024-09-30
Bank Borrowings
Current, Amounts falling due within one year
1,020,667 GBP2024-09-30
Total Borrowings
Current, Amounts falling due within one year
1,992,119 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
61,185 GBP2024-09-30
hire purchase agreements
85,659 GBP2024-09-30
Bank Borrowings
Secured
1,020,667 GBP2024-09-30
1,245,187 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
79,321 GBP2024-09-30
63,225 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
380 shares2024-09-30
Class 2 ordinary share
370 shares2024-09-30
Class 3 ordinary share
250 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,041,283 GBP2023-10-01 ~ 2024-09-30