(expand)Property, Plant & Equipment
1,985,803 GBP2023-09-30
1,401,448 GBP2022-09-30
Fixed Assets
2,224,647 GBP2023-09-30
1,689,470 GBP2022-09-30
Total Inventories
3,484,702 GBP2023-09-30
2,435,408 GBP2022-09-30
Debtors
Non-current
442,832 GBP2023-09-30
Current
2,314,078 GBP2023-09-30
3,160,189 GBP2022-09-30
Cash at bank and in hand
739,496 GBP2023-09-30
780,609 GBP2022-09-30
Current Assets
6,981,108 GBP2023-09-30
6,376,206 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-3,387,062 GBP2023-09-30
-3,616,118 GBP2022-09-30
Net Current Assets/Liabilities
3,594,046 GBP2023-09-30
2,760,088 GBP2022-09-30
Total Assets Less Current Liabilities
5,818,693 GBP2023-09-30
4,449,558 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-830,878 GBP2023-09-30
-625,708 GBP2022-09-30
Net Assets/Liabilities
4,427,327 GBP2023-09-30
3,474,191 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
100 GBP2021-10-01
Share premium
39,996 GBP2023-09-30
39,996 GBP2022-09-30
39,996 GBP2021-10-01
Retained earnings (accumulated losses)
4,387,231 GBP2023-09-30
3,434,095 GBP2022-09-30
1,537,278 GBP2021-10-01
Equity
4,427,327 GBP2023-09-30
3,474,191 GBP2022-09-30
1,577,374 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,713,468 GBP2022-10-01 ~ 2023-09-30
2,109,601 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-760,332 GBP2022-10-01 ~ 2023-09-30
-212,784 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-760,332 GBP2022-10-01 ~ 2023-09-30
-212,784 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252022-10-01 ~ 2023-09-30
Motor vehicles
252022-10-01 ~ 2023-09-30
Office equipment
252022-10-01 ~ 2023-09-30
Wages/Salaries
4,936,577 GBP2022-10-01 ~ 2023-09-30
3,876,538 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
30,195 GBP2022-10-01 ~ 2023-09-30
24,973 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
5,049,239 GBP2022-10-01 ~ 2023-09-30
3,977,597 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
95,692 GBP2022-10-01 ~ 2023-09-30
138,707 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
147,527 GBP2022-10-01 ~ 2023-09-30
147,113 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
471,686 GBP2022-10-01 ~ 2023-09-30
484,504 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
760,332 GBP2022-10-01 ~ 2023-09-30
212,784 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
576,042 GBP2023-09-30
576,042 GBP2022-09-30
Intangible Assets - Gross Cost
584,468 GBP2023-09-30
576,042 GBP2022-09-30
Patents/Trademarks/Licences/Concessions
8,426 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
345,624 GBP2023-09-30
288,020 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
345,624 GBP2023-09-30
288,020 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
57,604 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
8,426 GBP2023-09-30
Goodwill
230,418 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,596,083 GBP2023-09-30
947,581 GBP2022-09-30
Motor vehicles
740,435 GBP2023-09-30
694,536 GBP2022-09-30
Office equipment
163,192 GBP2023-09-30
125,125 GBP2022-09-30
Other
260,442 GBP2023-09-30
158,625 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
2,760,152 GBP2023-09-30
1,925,867 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-125,890 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-125,890 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
238,513 GBP2022-09-30
Motor vehicles
185,663 GBP2022-09-30
Office equipment
42,298 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
524,419 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
33,831 GBP2022-10-01 ~ 2023-09-30
Office equipment, Owned/Freehold
19,216 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
85,049 GBP2022-10-01 ~ 2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
71,908 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
153,785 GBP2022-10-01 ~ 2023-09-30
Under hire purchased contracts or finance leases
232,845 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-67,964 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-67,964 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
344,252 GBP2023-09-30
Motor vehicles
271,484 GBP2023-09-30
Office equipment
68,666 GBP2023-09-30
Other
89,947 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
774,349 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
1,251,831 GBP2023-09-30
709,068 GBP2022-09-30
Motor vehicles
468,951 GBP2023-09-30
508,873 GBP2022-09-30
Office equipment
94,526 GBP2023-09-30
82,827 GBP2022-09-30
Other
170,495 GBP2023-09-30
100,680 GBP2022-09-30
Plant and equipment, Under hire purchased contracts or finance leases
551,877 GBP2023-09-30
623,785 GBP2022-09-30
Motor vehicles, Under hire purchased contracts or finance leases
468,951 GBP2023-09-30
508,873 GBP2022-09-30
Under hire purchased contracts or finance leases
1,042,297 GBP2023-09-30
1,161,279 GBP2022-09-30
Raw materials and consumables
1,345,420 GBP2023-09-30
956,993 GBP2022-09-30
Value of work in progress
2,139,282 GBP2023-09-30
1,478,415 GBP2022-09-30
Other Debtors
Non-current
442,832 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,844,193 GBP2023-09-30
2,615,155 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
34,745 GBP2023-09-30
311,140 GBP2022-09-30
Other Debtors
Current
109,717 GBP2023-09-30
89,694 GBP2022-09-30
Prepayments/Accrued Income
Current
325,423 GBP2023-09-30
144,200 GBP2022-09-30
Cash and Cash Equivalents
739,496 GBP2023-09-30
780,609 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,657,948 GBP2023-09-30
1,534,677 GBP2022-09-30
Corporation Tax Payable
Current
361,782 GBP2023-09-30
378,584 GBP2022-09-30
Taxation/Social Security Payable
Current
211,070 GBP2023-09-30
418,034 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
440,155 GBP2023-09-30
310,140 GBP2022-09-30
Other Creditors
Current
52,247 GBP2023-09-30
40,841 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
663,860 GBP2023-09-30
933,842 GBP2022-09-30
Creditors
Current
3,387,062 GBP2023-09-30
3,616,118 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
830,878 GBP2023-09-30
625,708 GBP2022-09-30
Creditors
Non-current
830,878 GBP2023-09-30
625,708 GBP2022-09-30
Minimum gross finance lease payments owing
1,271,033 GBP2023-09-30
935,848 GBP2022-09-30
Net Deferred Tax Liability/Asset
346,436 GBP2023-09-30
198,909 GBP2022-09-30
51,796 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
147,527 GBP2022-10-01 ~ 2023-09-30
147,113 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
346,436 GBP2023-09-30
198,909 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4 shares2023-09-30
4 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
12 shares2023-09-30
12 shares2022-09-30
Par Value of Share
Class 2 ordinary share
1.002022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
12 shares2023-09-30
12 shares2022-09-30
Par Value of Share
Class 3 ordinary share
1.002022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
12 shares2023-09-30
12 shares2022-09-30
Par Value of Share
Class 4 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
121,139 GBP2023-09-30
125,639 GBP2022-09-30
Between one and five year
141,848 GBP2023-09-30
241,848 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
262,987 GBP2023-09-30
367,487 GBP2022-09-30