Cost of Sales
-38,063,527 GBP2023-10-01 ~ 2024-09-30
-38,490,086 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-4,429,067 GBP2023-10-01 ~ 2024-09-30
-3,776,194 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
535 GBP2023-10-01 ~ 2024-09-30
300 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,474,152 GBP2023-10-01 ~ 2024-09-30
1,511,028 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,105,064 GBP2023-10-01 ~ 2024-09-30
1,155,910 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,105,064 GBP2023-10-01 ~ 2024-09-30
1,155,910 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Other
12,227 GBP2024-09-30
18,176 GBP2023-09-30
Property, Plant & Equipment
960,453 GBP2024-09-30
892,120 GBP2023-09-30
Fixed Assets
972,680 GBP2024-09-30
910,296 GBP2023-09-30
Debtors
1,375,334 GBP2024-09-30
657,190 GBP2023-09-30
Cash at bank and in hand
1,324,890 GBP2024-09-30
1,234,000 GBP2023-09-30
Current Assets
6,421,062 GBP2024-09-30
5,236,524 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-4,395,610 GBP2024-09-30
-3,170,976 GBP2023-09-30
Net Current Assets/Liabilities
2,025,452 GBP2024-09-30
2,065,548 GBP2023-09-30
Total Assets Less Current Liabilities
2,998,132 GBP2024-09-30
2,975,844 GBP2023-09-30
Net Assets/Liabilities
2,697,064 GBP2024-09-30
2,592,000 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
100 GBP2022-09-30
Retained earnings (accumulated losses)
2,696,964 GBP2024-09-30
2,591,900 GBP2023-09-30
2,235,990 GBP2022-09-30
Equity
2,697,064 GBP2024-09-30
2,592,000 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,105,064 GBP2023-10-01 ~ 2024-09-30
1,155,910 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-1,000,000 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
11,550 GBP2023-10-01 ~ 2024-09-30
11,250 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
802023-10-01 ~ 2024-09-30
762022-10-01 ~ 2023-09-30
Wages/Salaries
2,309,345 GBP2023-10-01 ~ 2024-09-30
1,956,961 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
163,627 GBP2023-10-01 ~ 2024-09-30
97,532 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,689,455 GBP2023-10-01 ~ 2024-09-30
2,233,331 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
35,921 GBP2023-10-01 ~ 2024-09-30
33,707 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,252 GBP2023-10-01 ~ 2024-09-30
63,495 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
19,550 GBP2024-09-30
19,550 GBP2023-09-30
Intangible Assets - Gross Cost
55,312 GBP2024-09-30
54,234 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
19,550 GBP2024-09-30
19,550 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
43,085 GBP2024-09-30
36,058 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
7,027 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Goodwill
0 GBP2024-09-30
0 GBP2023-09-30
Intangible Assets
12,227 GBP2024-09-30
18,176 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
584,743 GBP2024-09-30
577,689 GBP2023-09-30
Furniture and fittings
168,691 GBP2024-09-30
155,907 GBP2023-09-30
Computers
105,261 GBP2024-09-30
99,702 GBP2023-09-30
Motor vehicles
1,027,130 GBP2024-09-30
831,930 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,885,825 GBP2024-09-30
1,665,228 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Computers
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-62,800 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-62,800 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
326,534 GBP2024-09-30
281,817 GBP2023-09-30
Furniture and fittings
100,527 GBP2024-09-30
88,738 GBP2023-09-30
Computers
84,770 GBP2024-09-30
67,894 GBP2023-09-30
Motor vehicles
413,541 GBP2024-09-30
334,659 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
925,372 GBP2024-09-30
773,108 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
44,717 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
11,789 GBP2023-10-01 ~ 2024-09-30
Computers
16,876 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
122,990 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
196,372 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Computers
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-44,108 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-44,108 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
258,209 GBP2024-09-30
295,872 GBP2023-09-30
Furniture and fittings
68,164 GBP2024-09-30
67,169 GBP2023-09-30
Computers
20,491 GBP2024-09-30
31,808 GBP2023-09-30
Motor vehicles
613,589 GBP2024-09-30
497,271 GBP2023-09-30
Finished Goods/Goods for Resale
3,720,838 GBP2024-09-30
3,345,334 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
813,998 GBP2024-09-30
594,088 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
450,000 GBP2024-09-30
0 GBP2023-09-30
Other Debtors
Current
58,188 GBP2024-09-30
9,764 GBP2023-09-30
Prepayments/Accrued Income
Current
53,148 GBP2024-09-30
53,338 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
1,375,334 GBP2024-09-30
657,190 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
100,028 GBP2024-09-30
100,028 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,762,455 GBP2024-09-30
1,895,280 GBP2023-09-30
Amounts owed to group undertakings
Current
0 GBP2024-09-30
650,000 GBP2023-09-30
Corporation Tax Payable
Current
191,816 GBP2024-09-30
270,902 GBP2023-09-30
Other Taxation & Social Security Payable
Current
53,613 GBP2024-09-30
45,300 GBP2023-09-30
Other Creditors
Current
185,700 GBP2024-09-30
134,498 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
101,998 GBP2024-09-30
74,968 GBP2023-09-30
Creditors
Current
4,395,610 GBP2024-09-30
3,170,976 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
66,685 GBP2024-09-30
166,713 GBP2023-09-30
Bank Borrowings
166,713 GBP2024-09-30
266,741 GBP2023-09-30
Total Borrowings
Current
100,028 GBP2024-09-30
100,028 GBP2023-09-30
Non-current
66,685 GBP2024-09-30
166,713 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-09-30
100 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
300,000 GBP2024-09-30
300,000 GBP2023-09-30
Between two and five year
275,000 GBP2024-09-30
575,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
575,000 GBP2024-09-30
875,000 GBP2023-09-30