Average Number of Employees
1022023-10-01 ~ 2024-09-30
962022-10-01 ~ 2023-09-30
Property, Plant & Equipment
859,367 GBP2024-09-30
794,540 GBP2023-09-30
Fixed Assets
859,367 GBP2024-09-30
794,540 GBP2023-09-30
Total Inventories
1,202,239 GBP2024-09-30
1,664,145 GBP2023-09-30
Debtors
Current
1,873,749 GBP2024-09-30
2,137,488 GBP2023-09-30
Cash at bank and in hand
96,519 GBP2024-09-30
16,202 GBP2023-09-30
Current Assets
3,172,507 GBP2024-09-30
3,817,835 GBP2023-09-30
Net Current Assets/Liabilities
1,623,157 GBP2024-09-30
1,846,045 GBP2023-09-30
Total Assets Less Current Liabilities
2,482,524 GBP2024-09-30
2,640,585 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-11,529 GBP2024-09-30
Net Assets/Liabilities
2,404,822 GBP2024-09-30
2,555,042 GBP2023-09-30
Equity
Called up share capital
230,000 GBP2024-09-30
230,000 GBP2023-09-30
Revaluation reserve
521,805 GBP2024-09-30
521,805 GBP2023-09-30
Other miscellaneous reserve
29,033 GBP2024-09-30
29,033 GBP2023-09-30
Retained earnings (accumulated losses)
1,623,984 GBP2024-09-30
1,774,204 GBP2023-09-30
Equity
2,404,822 GBP2024-09-30
2,555,042 GBP2023-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-10-01 ~ 2024-09-30
Motor vehicles
252023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Buildings
525,000 GBP2024-09-30
525,000 GBP2023-09-30
Plant and equipment
942,312 GBP2024-09-30
931,946 GBP2023-09-30
Motor vehicles
12,300 GBP2024-09-30
12,300 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,746,177 GBP2024-09-30
1,656,269 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-37,398 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-37,398 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
785,486 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
861,729 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
36,936 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Owned/Freehold
3,346 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
62,479 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-37,398 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-37,398 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
785,024 GBP2024-09-30
Motor vehicles
3,346 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
886,810 GBP2024-09-30
Property, Plant & Equipment
Buildings
438,257 GBP2024-09-30
448,757 GBP2023-09-30
Plant and equipment
157,288 GBP2024-09-30
146,460 GBP2023-09-30
Motor vehicles
8,954 GBP2024-09-30
12,300 GBP2023-09-30
Value of work in progress
375,000 GBP2024-09-30
887,793 GBP2023-09-30
Finished Goods/Goods for Resale
827,239 GBP2024-09-30
776,352 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,664,416 GBP2024-09-30
1,601,595 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
10,687 GBP2024-09-30
10,687 GBP2023-09-30
Other Debtors
Current
168,727 GBP2024-09-30
514,389 GBP2023-09-30
Prepayments/Accrued Income
Current
29,919 GBP2024-09-30
10,817 GBP2023-09-30
Bank Overdrafts
-1,532 GBP2024-09-30
-123,326 GBP2023-09-30
Cash and Cash Equivalents
94,987 GBP2024-09-30
-107,124 GBP2023-09-30
Bank Overdrafts
Current
1,532 GBP2024-09-30
123,326 GBP2023-09-30
Bank Borrowings
Current
10,000 GBP2024-09-30
23,378 GBP2023-09-30
Trade Creditors/Trade Payables
Current
882,077 GBP2024-09-30
1,388,811 GBP2023-09-30
Corporation Tax Payable
Current
204,666 GBP2024-09-30
237,310 GBP2023-09-30
Taxation/Social Security Payable
Current
380,035 GBP2024-09-30
158,459 GBP2023-09-30
Other Creditors
Current
23,131 GBP2024-09-30
26,235 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
47,909 GBP2024-09-30
14,271 GBP2023-09-30
Creditors
Current
1,549,350 GBP2024-09-30
1,971,790 GBP2023-09-30
Bank Borrowings
Non-current
11,529 GBP2024-09-30
20,001 GBP2023-09-30
Creditors
Non-current
11,529 GBP2024-09-30
20,001 GBP2023-09-30
Bank Borrowings
Between two and five year, Non-current
1,529 GBP2024-09-30
10,001 GBP2023-09-30
Total Borrowings
21,529 GBP2024-09-30
43,380 GBP2023-09-30
Net Deferred Tax Liability/Asset
66,173 GBP2024-09-30
65,542 GBP2023-09-30
62,704 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
631 GBP2023-10-01 ~ 2024-09-30
2,838 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
70,501 GBP2024-09-30
68,517 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
230,000 shares2024-09-30
230,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
346,994 GBP2024-09-30
292,146 GBP2023-09-30
Between one and five year
615,886 GBP2024-09-30
443,042 GBP2023-09-30
More than five year
233,750 GBP2024-09-30
425,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,196,630 GBP2024-09-30
1,160,188 GBP2023-09-30