Par Value of Share
Class 1 ordinary share
02023-10-01 ~ 2024-09-30
Intangible Assets
587,000 GBP2024-09-30
470,000 GBP2023-09-30
Property, Plant & Equipment
4,563,000 GBP2024-09-30
4,103,000 GBP2023-09-30
Fixed Assets - Investments
4,064,000 GBP2024-09-30
3,046,000 GBP2023-09-30
Fixed Assets
9,214,000 GBP2024-09-30
7,619,000 GBP2023-09-30
Total Inventories
1,501,000 GBP2024-09-30
1,070,000 GBP2023-09-30
Debtors
3,967,000 GBP2024-09-30
4,356,000 GBP2023-09-30
Cash at bank and in hand
1,561,000 GBP2024-09-30
1,065,000 GBP2023-09-30
Current Assets
7,029,000 GBP2024-09-30
6,491,000 GBP2023-09-30
Net Current Assets/Liabilities
-2,283,000 GBP2024-09-30
-516,000 GBP2023-09-30
Total Assets Less Current Liabilities
6,931,000 GBP2024-09-30
7,103,000 GBP2023-09-30
Net Assets/Liabilities
5,320,000 GBP2024-09-30
5,169,000 GBP2023-09-30
Equity
Called up share capital
668,000 GBP2024-09-30
1,070,000 GBP2023-09-30
1,070,000 GBP2022-09-30
Share premium
23,000 GBP2024-09-30
23,000 GBP2023-09-30
23,000 GBP2022-09-30
Capital redemption reserve
402,000 GBP2024-09-30
Retained earnings (accumulated losses)
4,227,000 GBP2024-09-30
4,076,000 GBP2023-09-30
2,426,000 GBP2022-09-30
Equity
5,320,000 GBP2024-09-30
5,169,000 GBP2023-09-30
3,519,000 GBP2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,526,000 GBP2023-10-01 ~ 2024-09-30
2,519,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,526,000 GBP2023-10-01 ~ 2024-09-30
2,519,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,375,000 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-1,375,000 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
2762023-10-01 ~ 2024-09-30
2402022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,630,000 GBP2024-09-30
1,328,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,043,000 GBP2024-09-30
858,000 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
185,000 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
587,000 GBP2024-09-30
470,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
472,000 GBP2024-09-30
410,000 GBP2023-09-30
Plant and equipment
6,731,000 GBP2024-09-30
5,858,000 GBP2023-09-30
Furniture and fittings
312,000 GBP2024-09-30
110,000 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-89,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
226,000 GBP2024-09-30
194,000 GBP2023-09-30
Plant and equipment
2,914,000 GBP2024-09-30
2,349,000 GBP2023-09-30
Furniture and fittings
109,000 GBP2024-09-30
93,000 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
32,000 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
606,000 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
16,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-41,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
246,000 GBP2024-09-30
216,000 GBP2023-09-30
Plant and equipment
3,817,000 GBP2024-09-30
3,509,000 GBP2023-09-30
Furniture and fittings
203,000 GBP2024-09-30
17,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
105,000 GBP2024-09-30
105,000 GBP2023-09-30
Computers
908,000 GBP2024-09-30
831,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
8,528,000 GBP2024-09-30
7,314,000 GBP2023-09-30
Property, Plant & Equipment - Disposals
-89,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
63,000 GBP2024-09-30
40,000 GBP2023-09-30
Computers
653,000 GBP2024-09-30
535,000 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,965,000 GBP2024-09-30
3,211,000 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
23,000 GBP2023-10-01 ~ 2024-09-30
Computers
118,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
795,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-41,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Motor vehicles
42,000 GBP2024-09-30
65,000 GBP2023-09-30
Computers
255,000 GBP2024-09-30
296,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,615,000 GBP2024-09-30
2,283,000 GBP2023-09-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
332,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
878,000 GBP2024-09-30
612,000 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
266,000 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
299,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,737,000 GBP2024-09-30
1,671,000 GBP2023-09-30
Under hire purchased contracts or finance leases
1,929,000 GBP2024-09-30
1,756,000 GBP2023-09-30
Investments in Group Undertakings
Cost valuation
4,064,000 GBP2024-09-30
3,046,000 GBP2023-09-30
Additions to investments
1,018,000 GBP2024-09-30
Investments in Group Undertakings
4,064,000 GBP2024-09-30
3,046,000 GBP2023-09-30
Merchandise
1,059,000 GBP2024-09-30
712,000 GBP2023-09-30
Value of work in progress
442,000 GBP2024-09-30
358,000 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
3,348,000 GBP2024-09-30
4,063,000 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
108,000 GBP2024-09-30
Other Debtors
Current
10,000 GBP2024-09-30
Prepayments/Accrued Income
Current
501,000 GBP2024-09-30
293,000 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
3,967,000 GBP2024-09-30
4,356,000 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
148,000 GBP2024-09-30
222,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
518,000 GBP2024-09-30
474,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,113,000 GBP2024-09-30
1,968,000 GBP2023-09-30
Amounts owed to group undertakings
Current
3,565,000 GBP2024-09-30
360,000 GBP2023-09-30
Corporation Tax Payable
Current
308,000 GBP2024-09-30
Other Taxation & Social Security Payable
Current
165,000 GBP2024-09-30
180,000 GBP2023-09-30
Other Creditors
Current
147,000 GBP2024-09-30
1,779,000 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
921,000 GBP2024-09-30
1,346,000 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
148,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
652,000 GBP2024-09-30
822,000 GBP2023-09-30
Other Creditors
Non-current
102,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
652,000 GBP2024-09-30
822,000 GBP2023-09-30
hire purchase agreements
1,170,000 GBP2024-09-30
1,296,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
565,000 GBP2024-09-30
439,000 GBP2023-09-30
Between one and five year
2,011,000 GBP2024-09-30
1,084,000 GBP2023-09-30
More than five year
1,801,000 GBP2024-09-30
61,000 GBP2023-09-30
All periods
4,377,000 GBP2024-09-30
1,584,000 GBP2023-09-30
Total Borrowings
Secured
1,296,000 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
862,000 GBP2024-09-30
963,000 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
959,000 GBP2024-09-30
862,000 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
668,000 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,526,000 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
1,526,000 GBP2023-10-01 ~ 2024-09-30