Average Number of Employees
622022-10-01 ~ 2023-09-30
632021-10-01 ~ 2022-09-30
Turnover/Revenue
18,650,143 GBP2022-10-01 ~ 2023-09-30
18,192,974 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-14,342,617 GBP2022-10-01 ~ 2023-09-30
-14,169,575 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,307,526 GBP2022-10-01 ~ 2023-09-30
4,023,399 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-677,300 GBP2022-10-01 ~ 2023-09-30
-649,446 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,941,158 GBP2022-10-01 ~ 2023-09-30
-3,430,156 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
689,068 GBP2022-10-01 ~ 2023-09-30
-40,953 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
536,363 GBP2022-10-01 ~ 2023-09-30
-40,953 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
5,851 GBP2023-09-30
5,851 GBP2022-09-30
Property, Plant & Equipment
1,532,897 GBP2023-09-30
1,643,272 GBP2022-09-30
Fixed Assets
1,538,748 GBP2023-09-30
1,649,123 GBP2022-09-30
Total Inventories
4,508,117 GBP2023-09-30
4,227,086 GBP2022-09-30
Debtors
Current
3,548,496 GBP2023-09-30
3,402,904 GBP2022-09-30
Cash at bank and in hand
2,451,765 GBP2023-09-30
1,743,491 GBP2022-09-30
Current Assets
10,508,378 GBP2023-09-30
9,373,481 GBP2022-09-30
Net Current Assets/Liabilities
6,996,760 GBP2023-09-30
6,350,022 GBP2022-09-30
Total Assets Less Current Liabilities
8,535,508 GBP2023-09-30
7,999,145 GBP2022-09-30
Net Assets/Liabilities
8,473,508 GBP2023-09-30
7,937,145 GBP2022-09-30
Equity
Called up share capital
2 GBP2023-09-30
2 GBP2022-09-30
2 GBP2021-10-01
Revaluation reserve
591,966 GBP2023-09-30
591,966 GBP2022-09-30
591,966 GBP2021-10-01
Capital redemption reserve
4,774,061 GBP2023-09-30
4,774,061 GBP2022-09-30
4,774,061 GBP2021-10-01
Retained earnings (accumulated losses)
3,107,479 GBP2023-09-30
2,571,116 GBP2022-09-30
2,612,069 GBP2021-10-01
Equity
8,473,508 GBP2023-09-30
7,937,145 GBP2022-09-30
7,978,098 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
536,363 GBP2022-10-01 ~ 2023-09-30
-40,953 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
131,785 GBP2022-10-01 ~ 2023-09-30
165,776 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,724,944 GBP2022-10-01 ~ 2023-09-30
1,645,032 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
177,521 GBP2022-10-01 ~ 2023-09-30
158,166 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,004,674 GBP2022-10-01 ~ 2023-09-30
1,910,665 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
151,595 GBP2022-10-01 ~ 2023-09-30
-7,781 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
750,000 GBP2023-09-30
750,000 GBP2022-09-30
Intangible Assets - Gross Cost
759,441 GBP2023-09-30
759,441 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
750,000 GBP2023-09-30
750,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
753,590 GBP2023-09-30
753,590 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Buildings
1,301,142 GBP2023-09-30
1,301,142 GBP2022-09-30
Plant and equipment
228,456 GBP2023-09-30
228,456 GBP2022-09-30
Motor vehicles
53,354 GBP2023-09-30
27,345 GBP2022-09-30
Furniture and fittings
1,874,956 GBP2023-09-30
1,879,555 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,457,908 GBP2023-09-30
3,436,498 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-4,599 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-4,599 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
108,402 GBP2022-09-30
Motor vehicles
27,345 GBP2022-09-30
Furniture and fittings
1,510,314 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,793,226 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
15,924 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Owned/Freehold
6,502 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
88,707 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
131,785 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
124,326 GBP2023-09-30
Motor vehicles
33,847 GBP2023-09-30
Furniture and fittings
1,599,021 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,925,011 GBP2023-09-30
Property, Plant & Equipment
Buildings
1,133,325 GBP2023-09-30
1,153,977 GBP2022-09-30
Plant and equipment
104,130 GBP2023-09-30
120,054 GBP2022-09-30
Motor vehicles
19,507 GBP2023-09-30
Furniture and fittings
275,935 GBP2023-09-30
369,241 GBP2022-09-30
Finished Goods/Goods for Resale
4,508,117 GBP2023-09-30
4,227,086 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
3,418,785 GBP2023-09-30
3,324,513 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
18,045 GBP2023-09-30
16,478 GBP2022-09-30
Other Debtors
Current
3,601 GBP2023-09-30
1,638 GBP2022-09-30
Prepayments/Accrued Income
Current
108,065 GBP2023-09-30
60,275 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,592,958 GBP2023-09-30
1,451,323 GBP2022-09-30
Amounts owed to group undertakings
Current
1,183,161 GBP2023-09-30
953,192 GBP2022-09-30
Corporation Tax Payable
Current
152,705 GBP2023-09-30
Taxation/Social Security Payable
Current
428,256 GBP2023-09-30
457,873 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
154,538 GBP2023-09-30
161,071 GBP2022-09-30
Net Deferred Tax Liability/Asset
-62,000 GBP2023-09-30
-62,000 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
62,000 GBP2023-09-30
62,000 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Nominal value of allotted share capital
Class 1 ordinary share
2 GBP2022-10-01 ~ 2023-09-30
2 GBP2021-10-01 ~ 2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,981 GBP2022-09-30