Turnover/Revenue
14,156,683 GBP2023-10-01 ~ 2024-09-30
18,265,949 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
12,858,051 GBP2023-10-01 ~ 2024-09-30
16,307,543 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
1,298,632 GBP2023-10-01 ~ 2024-09-30
1,958,406 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
483,590 GBP2023-10-01 ~ 2024-09-30
492,598 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
835,042 GBP2023-10-01 ~ 2024-09-30
1,466,590 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
94,405 GBP2023-10-01 ~ 2024-09-30
174,554 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
740,637 GBP2023-10-01 ~ 2024-09-30
1,292,036 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
185,174 GBP2023-10-01 ~ 2024-09-30
287,126 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
555,463 GBP2023-10-01 ~ 2024-09-30
1,004,910 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
555,463 GBP2023-10-01 ~ 2024-09-30
1,004,910 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,737,352 GBP2024-09-30
1,750,302 GBP2023-09-30
Fixed Assets
1,737,352 GBP2024-09-30
1,750,302 GBP2023-09-30
Total Inventories
3,076,119 GBP2024-09-30
5,693,030 GBP2023-09-30
Debtors
2,181,756 GBP2024-09-30
3,570,220 GBP2023-09-30
Cash at bank and in hand
1,108,379 GBP2024-09-30
128,511 GBP2023-09-30
Current Assets
6,366,254 GBP2024-09-30
9,391,761 GBP2023-09-30
Creditors
Current
2,222,728 GBP2024-09-30
5,334,222 GBP2023-09-30
Net Current Assets/Liabilities
4,143,526 GBP2024-09-30
4,057,539 GBP2023-09-30
Total Assets Less Current Liabilities
5,880,878 GBP2024-09-30
5,807,841 GBP2023-09-30
Net Assets/Liabilities
5,023,303 GBP2024-09-30
4,917,790 GBP2023-09-30
Equity
Called up share capital
355,555 GBP2024-09-30
355,555 GBP2023-09-30
337,777 GBP2022-09-30
Retained earnings (accumulated losses)
4,667,748 GBP2024-09-30
4,562,235 GBP2023-09-30
3,884,040 GBP2022-09-30
Equity
5,023,303 GBP2024-09-30
4,917,790 GBP2023-09-30
4,221,817 GBP2022-09-30
Issue of Equity Instruments
Called up share capital
17,778 GBP2022-10-01 ~ 2023-09-30
Issue of Equity Instruments
17,778 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-449,950 GBP2023-10-01 ~ 2024-09-30
-326,715 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-449,950 GBP2023-10-01 ~ 2024-09-30
-326,715 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
555,463 GBP2023-10-01 ~ 2024-09-30
1,004,910 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
762,406 GBP2023-10-01 ~ 2024-09-30
770,574 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
66,957 GBP2023-10-01 ~ 2024-09-30
64,050 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,467 GBP2023-10-01 ~ 2024-09-30
41,101 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
883,830 GBP2023-10-01 ~ 2024-09-30
875,725 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
302023-10-01 ~ 2024-09-30
292022-10-01 ~ 2023-09-30
Director Remuneration
7,580 GBP2023-10-01 ~ 2024-09-30
9,096 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
98,752 GBP2023-10-01 ~ 2024-09-30
92,348 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
185,926 GBP2023-10-01 ~ 2024-09-30
297,487 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
185,159 GBP2023-10-01 ~ 2024-09-30
323,009 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
449,950 GBP2023-10-01 ~ 2024-09-30
326,715 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
325,870 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
325,870 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,473,588 GBP2024-09-30
1,473,588 GBP2023-09-30
Plant and equipment
839,988 GBP2024-09-30
793,260 GBP2023-09-30
Furniture and fittings
84,053 GBP2024-09-30
75,754 GBP2023-09-30
Motor vehicles
61,490 GBP2024-09-30
61,490 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,459,119 GBP2024-09-30
2,404,092 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-30,283 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-511 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-30,794 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
139,315 GBP2024-09-30
115,243 GBP2023-09-30
Plant and equipment
500,953 GBP2024-09-30
469,199 GBP2023-09-30
Furniture and fittings
69,361 GBP2024-09-30
65,778 GBP2023-09-30
Motor vehicles
12,138 GBP2024-09-30
3,570 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
721,767 GBP2024-09-30
653,790 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
24,072 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
62,018 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
4,094 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
8,568 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
98,752 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-30,264 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-511 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-30,775 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
1,334,273 GBP2024-09-30
1,358,345 GBP2023-09-30
Plant and equipment
339,035 GBP2024-09-30
324,061 GBP2023-09-30
Furniture and fittings
14,692 GBP2024-09-30
9,976 GBP2023-09-30
Motor vehicles
49,352 GBP2024-09-30
57,920 GBP2023-09-30
Raw Materials
3,076,119 GBP2024-09-30
5,693,030 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,111,516 GBP2024-09-30
3,518,503 GBP2023-09-30
Other Debtors
Current
20,000 GBP2024-09-30
Prepayments
Current
50,240 GBP2024-09-30
46,873 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
2,181,756 GBP2024-09-30
3,570,220 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
29,636 GBP2024-09-30
117,801 GBP2023-09-30
Other Remaining Borrowings
Current
91,823 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
6,441 GBP2024-09-30
5,861 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,743,738 GBP2024-09-30
2,761,924 GBP2023-09-30
Corporation Tax Payable
Current
185,926 GBP2024-09-30
297,487 GBP2023-09-30
Other Taxation & Social Security Payable
Current
59,112 GBP2024-09-30
112,315 GBP2023-09-30
Other Creditors
Current
8,884 GBP2024-09-30
1,804,876 GBP2023-09-30
Accrued Liabilities
Current
182,654 GBP2024-09-30
142,135 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
675,977 GBP2024-09-30
701,423 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
40,758 GBP2024-09-30
47,199 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
29,636 GBP2024-09-30
117,801 GBP2023-09-30
Total Borrowings
Current, Amounts falling due within one year
29,636 GBP2024-09-30
209,624 GBP2023-09-30
Bank Borrowings
Between two and five year, Non-current
112,219 GBP2024-09-30
Non-current, Between two and five year
99,661 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
47,199 GBP2023-09-30
hire purchase agreements
47,199 GBP2024-09-30
53,060 GBP2023-09-30
Bank Borrowings
Secured
705,613 GBP2024-09-30
819,224 GBP2023-09-30
Total Borrowings
Secured
752,812 GBP2024-09-30
2,669,386 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
142,075 GBP2024-09-30
141,752 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
140,840 GBP2024-09-30
141,429 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
555,463 GBP2023-10-01 ~ 2024-09-30