Average Number of Employees
962022-10-01 ~ 2023-09-30
882021-10-01 ~ 2022-09-30
Property, Plant & Equipment
794,540 GBP2023-09-30
739,320 GBP2022-09-30
Fixed Assets
794,540 GBP2023-09-30
739,320 GBP2022-09-30
Total Inventories
1,664,145 GBP2023-09-30
1,142,504 GBP2022-09-30
Debtors
Current
2,137,488 GBP2023-09-30
2,532,650 GBP2022-09-30
Cash at bank and in hand
16,202 GBP2023-09-30
37,201 GBP2022-09-30
Current Assets
3,817,835 GBP2023-09-30
3,712,355 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-1,971,790 GBP2023-09-30
-2,032,149 GBP2022-09-30
Net Current Assets/Liabilities
1,846,045 GBP2023-09-30
1,680,206 GBP2022-09-30
Total Assets Less Current Liabilities
2,640,585 GBP2023-09-30
2,419,526 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-20,001 GBP2023-09-30
-30,833 GBP2022-09-30
Net Assets/Liabilities
2,555,042 GBP2023-09-30
2,325,989 GBP2022-09-30
Equity
Called up share capital
230,000 GBP2023-09-30
230,000 GBP2022-09-30
Revaluation reserve
521,805 GBP2023-09-30
521,805 GBP2022-09-30
Other miscellaneous reserve
29,033 GBP2023-09-30
29,033 GBP2022-09-30
Retained earnings (accumulated losses)
1,774,204 GBP2023-09-30
1,545,151 GBP2022-09-30
Equity
2,555,042 GBP2023-09-30
2,325,989 GBP2022-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252022-10-01 ~ 2023-09-30
Motor vehicles
252022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
525,000 GBP2023-09-30
525,000 GBP2022-09-30
Plant and equipment
931,946 GBP2023-09-30
925,838 GBP2022-09-30
Motor vehicles
12,300 GBP2023-09-30
45,320 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,656,269 GBP2023-09-30
1,637,913 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-52,647 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-45,320 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-97,967 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
789,992 GBP2022-09-30
Motor vehicles
41,858 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
898,593 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
38,290 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
47,790 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-42,796 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-41,858 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-84,654 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
785,486 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
861,729 GBP2023-09-30
Property, Plant & Equipment
Buildings
448,757 GBP2023-09-30
458,257 GBP2022-09-30
Plant and equipment
146,460 GBP2023-09-30
135,846 GBP2022-09-30
Motor vehicles
12,300 GBP2023-09-30
3,462 GBP2022-09-30
Value of work in progress
887,793 GBP2023-09-30
645,416 GBP2022-09-30
Finished Goods/Goods for Resale
776,352 GBP2023-09-30
497,088 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,601,595 GBP2023-09-30
1,716,900 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
10,687 GBP2023-09-30
10,687 GBP2022-09-30
Other Debtors
Current
514,389 GBP2023-09-30
775,981 GBP2022-09-30
Prepayments/Accrued Income
Current
10,817 GBP2023-09-30
29,082 GBP2022-09-30
Bank Overdrafts
-123,326 GBP2023-09-30
-562,010 GBP2022-09-30
Cash and Cash Equivalents
-107,124 GBP2023-09-30
-524,809 GBP2022-09-30
Bank Overdrafts
Current
123,326 GBP2023-09-30
562,010 GBP2022-09-30
Bank Borrowings
Current
23,378 GBP2023-09-30
10,000 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,388,811 GBP2023-09-30
930,486 GBP2022-09-30
Corporation Tax Payable
Current
237,310 GBP2023-09-30
257,688 GBP2022-09-30
Taxation/Social Security Payable
Current
158,459 GBP2023-09-30
254,798 GBP2022-09-30
Other Creditors
Current
26,235 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
14,271 GBP2023-09-30
17,167 GBP2022-09-30
Creditors
Current
1,971,790 GBP2023-09-30
2,032,149 GBP2022-09-30
Bank Borrowings
Non-current
20,001 GBP2023-09-30
30,833 GBP2022-09-30
Creditors
Non-current
20,001 GBP2023-09-30
30,833 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
23,378 GBP2023-09-30
10,000 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
23,378 GBP2023-09-30
10,000 GBP2022-09-30
Bank Borrowings
Non-current, Between one and two years
10,001 GBP2023-09-30
10,000 GBP2022-09-30
Non-current, Between two and five year
10,001 GBP2023-09-30
20,833 GBP2022-09-30
Total Borrowings
43,380 GBP2023-09-30
40,833 GBP2022-09-30
Net Deferred Tax Liability/Asset
65,542 GBP2023-09-30
62,704 GBP2022-09-30
43,470 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,838 GBP2022-10-01 ~ 2023-09-30
17,010 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
68,517 GBP2023-09-30
63,755 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
230,000 shares2023-09-30
230,000 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30