Turnover/Revenue
27,151,546 GBP2022-10-01 ~ 2023-09-30
23,306,963 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-24,627,233 GBP2022-10-01 ~ 2023-09-30
-20,777,332 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,524,313 GBP2022-10-01 ~ 2023-09-30
2,529,631 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,804,618 GBP2022-10-01 ~ 2023-09-30
-2,736,875 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-280,305 GBP2022-10-01 ~ 2023-09-30
-172,477 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-349,543 GBP2022-10-01 ~ 2023-09-30
-221,196 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-349,543 GBP2022-10-01 ~ 2023-09-30
-129,401 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
345,785 GBP2023-09-30
382,596 GBP2022-09-30
Total Inventories
496,076 GBP2023-09-30
584,921 GBP2022-09-30
Debtors
9,845,847 GBP2023-09-30
7,613,126 GBP2022-09-30
Cash at bank and in hand
28,998 GBP2023-09-30
91,702 GBP2022-09-30
Current Assets
10,370,921 GBP2023-09-30
8,289,749 GBP2022-09-30
Net Current Assets/Liabilities
-225,613 GBP2023-09-30
238,028 GBP2022-09-30
Total Assets Less Current Liabilities
120,172 GBP2023-09-30
620,624 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-532,401 GBP2023-09-30
-683,310 GBP2022-09-30
Net Assets/Liabilities
-412,229 GBP2023-09-30
-62,686 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
100 GBP2021-09-30
Share premium
171,837 GBP2023-09-30
171,837 GBP2022-09-30
171,837 GBP2021-09-30
Retained earnings (accumulated losses)
-584,166 GBP2023-09-30
-234,623 GBP2022-09-30
-105,222 GBP2021-09-30
Equity
-412,229 GBP2023-09-30
-62,686 GBP2022-09-30
66,715 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
-349,543 GBP2022-10-01 ~ 2023-09-30
-129,401 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
260,986 GBP2022-10-01 ~ 2023-09-30
390,797 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
4,256,525 GBP2022-10-01 ~ 2023-09-30
3,741,533 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
412,965 GBP2022-10-01 ~ 2023-09-30
368,843 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
4,743,060 GBP2022-10-01 ~ 2023-09-30
4,171,633 GBP2021-10-01 ~ 2022-09-30
Average number of employees in administration and support functions
342022-10-01 ~ 2023-09-30
452021-10-01 ~ 2022-09-30
Average Number of Employees
1432022-10-01 ~ 2023-09-30
1402021-10-01 ~ 2022-09-30
Director Remuneration
325,606 GBP2022-10-01 ~ 2023-09-30
201,732 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
9,750 GBP2022-10-01 ~ 2023-09-30
8,500 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-87,386 GBP2022-10-01 ~ 2023-09-30
-42,027 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
70,242 GBP2022-09-30
Intangible Assets - Gross Cost
Goodwill
400,000 GBP2023-09-30
400,000 GBP2022-09-30
Intangible Assets - Gross Cost
400,000 GBP2023-09-30
400,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
400,000 GBP2023-09-30
400,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
400,000 GBP2023-09-30
400,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
956,089 GBP2023-09-30
848,090 GBP2022-09-30
Other
1,020,030 GBP2023-09-30
990,862 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,976,119 GBP2023-09-30
1,838,952 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-89,378 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-89,378 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
756,481 GBP2023-09-30
736,326 GBP2022-09-30
Other
873,853 GBP2023-09-30
720,030 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,630,334 GBP2023-09-30
1,456,356 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
107,163 GBP2022-10-01 ~ 2023-09-30
Other
153,823 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
260,986 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-87,008 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-87,008 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Motor vehicles
199,608 GBP2023-09-30
111,764 GBP2022-09-30
Other
146,177 GBP2023-09-30
270,832 GBP2022-09-30
Raw materials and consumables
403,396 GBP2023-09-30
500,541 GBP2022-09-30
Other types of inventories not specified separately
92,680 GBP2023-09-30
84,380 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
46,122 GBP2023-09-30
79,513 GBP2022-09-30
Amounts Owed By Related Parties
Current
9,537,864 GBP2023-09-30
7,340,999 GBP2022-09-30
Other Debtors
Current
73,933 GBP2023-09-30
58,505 GBP2022-09-30
Prepayments
Current
187,928 GBP2023-09-30
134,109 GBP2022-09-30
Debtors
Current
9,845,847 GBP2023-09-30
7,613,126 GBP2022-09-30
Cash and Cash Equivalents
28,998 GBP2023-09-30
91,702 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
339,222 GBP2023-09-30
289,872 GBP2022-09-30
Trade Creditors/Trade Payables
3,355,783 GBP2023-09-30
3,324,411 GBP2022-09-30
Amounts Owed to Related Parties
6,146,861 GBP2023-09-30
3,630,837 GBP2022-09-30
Taxation/Social Security Payable
204,018 GBP2023-09-30
156,211 GBP2022-09-30
Other Creditors
171,084 GBP2023-09-30
224,281 GBP2022-09-30
Total Borrowings
Non-current, Amounts falling due after one year
532,401 GBP2023-09-30
683,310 GBP2022-09-30
Bank Borrowings
Non-current
416,667 GBP2023-09-30
666,667 GBP2022-09-30
Total Borrowings
Non-current
532,401 GBP2023-09-30
683,310 GBP2022-09-30
Bank Borrowings
Current
250,000 GBP2023-09-30
250,000 GBP2022-09-30
Total Borrowings
Current
339,222 GBP2023-09-30
289,872 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
89,222 GBP2023-09-30
39,873 GBP2022-09-30
Minimum gross finance lease payments owing
204,956 GBP2023-09-30
56,516 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
265,212 GBP2023-09-30
273,230 GBP2022-09-30
Between two and five year
795,636 GBP2023-09-30
830,382 GBP2022-09-30
More than five year
117,166 GBP2023-09-30
647,590 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,178,014 GBP2023-09-30
1,751,202 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-09-30
100 shares2022-09-30