Intangible Assets
198,000 GBP2023-09-30
216,000 GBP2022-09-30
Property, Plant & Equipment
2,589,478 GBP2023-09-30
2,667,652 GBP2022-09-30
Fixed Assets
2,787,478 GBP2023-09-30
Total Inventories
1,862,096 GBP2023-09-30
Debtors
Current
610,837 GBP2023-09-30
414,148 GBP2022-09-30
Cash at bank and in hand
82,170 GBP2023-09-30
45,936 GBP2022-09-30
Current Assets
2,555,103 GBP2023-09-30
Net Current Assets/Liabilities
2,115,718 GBP2023-09-30
Restated amount
1,271,584 GBP2022-09-30
Total Assets Less Current Liabilities
4,903,196 GBP2023-09-30
Restated amount
4,155,236 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-3,015,568 GBP2023-09-30
-2,472,493 GBP2022-09-30
Net Assets/Liabilities
1,762,670 GBP2023-09-30
Restated amount
1,561,515 GBP2022-09-30
Average Number of Employees
502022-10-01 ~ 2023-09-30
492021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
360,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
162,000 GBP2023-09-30
144,000 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
18,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Goodwill
198,000 GBP2023-09-30
216,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,707,129 GBP2023-09-30
2,707,129 GBP2022-09-30
Tools/Equipment for furniture and fittings
462,766 GBP2023-09-30
436,889 GBP2022-09-30
Motor vehicles
83,234 GBP2023-09-30
83,234 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,253,129 GBP2023-09-30
3,227,252 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
322,974 GBP2023-09-30
276,111 GBP2022-09-30
Tools/Equipment for furniture and fittings
299,902 GBP2023-09-30
258,724 GBP2022-09-30
Motor vehicles
40,775 GBP2023-09-30
24,765 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
663,651 GBP2023-09-30
559,600 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
46,863 GBP2022-10-01 ~ 2023-09-30
Tools/Equipment for furniture and fittings
41,178 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
16,010 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
104,051 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
2,384,155 GBP2023-09-30
2,431,018 GBP2022-09-30
Tools/Equipment for furniture and fittings
162,864 GBP2023-09-30
178,165 GBP2022-09-30
Motor vehicles
42,459 GBP2023-09-30
58,469 GBP2022-09-30
Raw materials and consumables
3,279 GBP2023-09-30
3,279 GBP2022-09-30
Value of work in progress
1,858,817 GBP2023-09-30
Trade Debtors/Trade Receivables
2,284 GBP2023-09-30
16,336 GBP2022-09-30
Amounts Owed By Related Parties
399,360 GBP2023-09-30
389,360 GBP2022-09-30
Other Debtors
198,000 GBP2023-09-30
200 GBP2022-09-30
Prepayments
11,193 GBP2023-09-30
8,252 GBP2022-09-30
Debtors
610,837 GBP2023-09-30
414,148 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
151,575 GBP2023-09-30
161,008 GBP2022-09-30
Trade Creditors/Trade Payables
102,236 GBP2023-09-30
70,886 GBP2022-09-30
Taxation/Social Security Payable
12,163 GBP2023-09-30
10,038 GBP2022-09-30
Other Creditors
1,405 GBP2023-09-30
3,526 GBP2022-09-30
Corporation Tax Payable
130,524 GBP2023-09-30
65,868 GBP2022-09-30
Total Borrowings
Non-current, Amounts falling due after one year
3,015,568 GBP2023-09-30
2,472,493 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
124,958 GBP2023-09-30
121,228 GBP2022-09-30
Bank Borrowings
Current
96,570 GBP2023-09-30
106,004 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
5,005 GBP2023-09-30
5,004 GBP2022-09-30
Other Remaining Borrowings
Current
50,000 GBP2023-09-30
50,000 GBP2022-09-30
Total Borrowings
Current
151,575 GBP2023-09-30
161,008 GBP2022-09-30
Bank Borrowings
Non-current
2,315,404 GBP2023-09-30
1,757,154 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
33,393 GBP2023-09-30
38,399 GBP2022-09-30
Other Remaining Borrowings
Non-current
666,771 GBP2023-09-30
676,940 GBP2022-09-30
Total Borrowings
Non-current
3,015,568 GBP2023-09-30
2,472,493 GBP2022-09-30