Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
10,226,932 GBP2022-10-01 ~ 2023-09-30
9,106,043 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-5,876,729 GBP2022-10-01 ~ 2023-09-30
-5,074,678 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,350,203 GBP2022-10-01 ~ 2023-09-30
4,031,365 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-3,691,450 GBP2022-10-01 ~ 2023-09-30
-3,289,783 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
658,753 GBP2022-10-01 ~ 2023-09-30
741,582 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
7,437 GBP2022-10-01 ~ 2023-09-30
516 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
588,801 GBP2022-10-01 ~ 2023-09-30
700,820 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
436,672 GBP2022-10-01 ~ 2023-09-30
592,855 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
436,672 GBP2022-10-01 ~ 2023-09-30
592,855 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
634,539 GBP2023-09-30
591,827 GBP2022-09-30
Total Inventories
712,388 GBP2023-09-30
1,111,239 GBP2022-09-30
Debtors
1,880,617 GBP2023-09-30
1,468,023 GBP2022-09-30
Cash at bank and in hand
2,104,851 GBP2023-09-30
2,379,902 GBP2022-09-30
Current Assets
4,697,856 GBP2023-09-30
4,959,164 GBP2022-09-30
Net Current Assets/Liabilities
2,990,050 GBP2023-09-30
2,696,071 GBP2022-09-30
Total Assets Less Current Liabilities
3,624,589 GBP2023-09-30
3,287,898 GBP2022-09-30
Net Assets/Liabilities
3,531,516 GBP2023-09-30
3,179,844 GBP2022-09-30
Equity
Called up share capital
128 GBP2023-09-30
128 GBP2022-09-30
Revaluation reserve
112 GBP2023-09-30
112 GBP2022-09-30
Retained earnings (accumulated losses)
3,531,276 GBP2023-09-30
3,179,604 GBP2022-09-30
Equity
3,531,516 GBP2023-09-30
3,179,844 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-85,000 GBP2022-10-01 ~ 2023-09-30
-200,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-85,000 GBP2022-10-01 ~ 2023-09-30
-200,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
436,672 GBP2022-10-01 ~ 2023-09-30
592,855 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,199,068 GBP2022-10-01 ~ 2023-09-30
2,054,746 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
219,591 GBP2022-10-01 ~ 2023-09-30
196,487 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
445,083 GBP2022-10-01 ~ 2023-09-30
386,555 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,863,742 GBP2022-10-01 ~ 2023-09-30
2,637,788 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
622022-10-01 ~ 2023-09-30
572021-10-01 ~ 2022-09-30
Director Remuneration
457,008 GBP2022-10-01 ~ 2023-09-30
464,972 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
129,643 GBP2022-10-01 ~ 2023-09-30
114,824 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
6,750 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
127,674 GBP2022-10-01 ~ 2023-09-30
100,135 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
683,671 GBP2023-09-30
683,671 GBP2022-09-30
Furniture and fittings
299,262 GBP2023-09-30
299,087 GBP2022-09-30
Motor vehicles
72,695 GBP2023-09-30
72,695 GBP2022-09-30
Computers
347,335 GBP2023-09-30
201,999 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,402,963 GBP2023-09-30
1,257,452 GBP2022-09-30
Property, Plant & Equipment - Disposals
Computers
-26,844 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-26,844 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
260,770 GBP2023-09-30
244,039 GBP2022-09-30
Furniture and fittings
277,407 GBP2023-09-30
270,122 GBP2022-09-30
Motor vehicles
21,214 GBP2023-09-30
3,040 GBP2022-09-30
Computers
209,033 GBP2023-09-30
148,424 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
768,424 GBP2023-09-30
665,625 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
16,731 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
7,285 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
18,174 GBP2022-10-01 ~ 2023-09-30
Computers
87,453 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
129,643 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-26,844 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,844 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
422,901 GBP2023-09-30
439,632 GBP2022-09-30
Furniture and fittings
21,855 GBP2023-09-30
28,965 GBP2022-09-30
Motor vehicles
51,481 GBP2023-09-30
69,655 GBP2022-09-30
Computers
138,302 GBP2023-09-30
53,575 GBP2022-09-30
Merchandise
712,388 GBP2023-09-30
1,111,239 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,728,455 GBP2023-09-30
1,321,008 GBP2022-09-30
Other Debtors
Current
6,604 GBP2023-09-30
4,152 GBP2022-09-30
Prepayments/Accrued Income
Current
145,558 GBP2023-09-30
142,863 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
1,880,617 GBP2023-09-30
1,468,023 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
33,189 GBP2023-09-30
33,189 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
11,852 GBP2023-09-30
11,852 GBP2022-09-30
Trade Creditors/Trade Payables
Current
518,787 GBP2023-09-30
675,564 GBP2022-09-30
Corporation Tax Payable
Current
127,674 GBP2023-09-30
127,802 GBP2022-09-30
Other Taxation & Social Security Payable
Current
63,268 GBP2023-09-30
91,709 GBP2022-09-30
Other Creditors
Current
207,509 GBP2023-09-30
579,416 GBP2022-09-30
Accrued Liabilities
Current
491,803 GBP2023-09-30
543,030 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
3,475 GBP2023-09-30
31,058 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
37,344 GBP2023-09-30
49,197 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
33,189 GBP2023-09-30
33,189 GBP2022-09-30
Non-current, Between one and two years
3,475 GBP2023-09-30
31,058 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
37,344 GBP2023-09-30
49,197 GBP2022-09-30
hire purchase agreements
49,196 GBP2023-09-30
61,049 GBP2022-09-30
Bank Borrowings
Secured
36,664 GBP2023-09-30
64,247 GBP2022-09-30
Total Borrowings
Secured
85,860 GBP2023-09-30
125,296 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
52,254 GBP2023-09-30
27,799 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
128 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
436,672 GBP2022-10-01 ~ 2023-09-30