Turnover/Revenue
15,671,496 GBP2022-10-01 ~ 2023-09-30
15,308,330 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-12,671,821 GBP2022-10-01 ~ 2023-09-30
-12,207,904 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,999,675 GBP2022-10-01 ~ 2023-09-30
3,100,426 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,918,642 GBP2022-10-01 ~ 2023-09-30
-2,936,492 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
2,981 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
98,049 GBP2022-10-01 ~ 2023-09-30
190,913 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
107,334 GBP2022-10-01 ~ 2023-09-30
162,588 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
1,329,959 GBP2023-09-30
1,079,625 GBP2022-09-30
Fixed Assets - Investments
3,019,250 GBP2022-09-30
Fixed Assets
1,329,959 GBP2023-09-30
4,098,875 GBP2022-09-30
Total Inventories
3,249,237 GBP2023-09-30
2,747,962 GBP2022-09-30
Debtors
Current
1,296,204 GBP2023-09-30
2,273,110 GBP2022-09-30
Cash at bank and in hand
254,595 GBP2023-09-30
588,825 GBP2022-09-30
Current Assets
4,800,036 GBP2023-09-30
5,609,897 GBP2022-09-30
Net Current Assets/Liabilities
1,332,218 GBP2023-09-30
3,918,324 GBP2022-09-30
Total Assets Less Current Liabilities
2,662,177 GBP2023-09-30
8,017,199 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-214,516 GBP2023-09-30
-1,648,337 GBP2022-09-30
Net Assets/Liabilities
2,379,348 GBP2023-09-30
6,291,264 GBP2022-09-30
Equity
Called up share capital
2,500 GBP2023-09-30
5,000 GBP2022-09-30
5,000 GBP2021-09-30
Share premium
2,329,200 GBP2022-09-30
2,329,200 GBP2021-09-30
Retained earnings (accumulated losses)
2,376,848 GBP2023-09-30
3,957,064 GBP2022-09-30
3,794,476 GBP2021-09-30
Equity
2,379,348 GBP2023-09-30
6,291,264 GBP2022-09-30
6,128,676 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
107,334 GBP2022-10-01 ~ 2023-09-30
162,588 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,436,534 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
2,436,534 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-4,016,750 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-4,016,750 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
299,697 GBP2022-10-01 ~ 2023-09-30
274,970 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,194,327 GBP2022-10-01 ~ 2023-09-30
1,219,015 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
236,870 GBP2022-10-01 ~ 2023-09-30
264,652 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,573,916 GBP2022-10-01 ~ 2023-09-30
1,651,590 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
822022-10-01 ~ 2023-09-30
892021-10-01 ~ 2022-09-30
Director Remuneration
183,676 GBP2022-10-01 ~ 2023-09-30
198,515 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,285 GBP2022-10-01 ~ 2023-09-30
28,325 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
24,512 GBP2022-10-01 ~ 2023-09-30
36,273 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
262,117 GBP2023-09-30
152,839 GBP2022-09-30
Deferred Tax Liabilities
262,117 GBP2023-09-30
152,839 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
61,931 GBP2023-09-30
61,931 GBP2022-09-30
Tools/Equipment for furniture and fittings
315,643 GBP2023-09-30
313,847 GBP2022-09-30
Motor vehicles
1,344,695 GBP2023-09-30
1,166,302 GBP2022-09-30
Other
1,344,634 GBP2023-09-30
1,059,340 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,066,903 GBP2023-09-30
2,601,420 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-88,605 GBP2022-10-01 ~ 2023-09-30
Other
-11,160 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-99,765 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
61,931 GBP2023-09-30
61,931 GBP2022-09-30
Tools/Equipment for furniture and fittings
251,951 GBP2023-09-30
223,397 GBP2022-09-30
Motor vehicles
672,215 GBP2023-09-30
559,316 GBP2022-09-30
Other
750,847 GBP2023-09-30
677,151 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,736,944 GBP2023-09-30
1,521,795 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
28,554 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
192,845 GBP2022-10-01 ~ 2023-09-30
Other
78,299 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
299,698 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-79,946 GBP2022-10-01 ~ 2023-09-30
Other
-4,603 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-84,549 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
63,692 GBP2023-09-30
90,450 GBP2022-09-30
Motor vehicles
672,480 GBP2023-09-30
606,986 GBP2022-09-30
Other
593,787 GBP2023-09-30
382,189 GBP2022-09-30
Investments in Subsidiaries
3,019,250 GBP2022-09-30
Cost valuation
3,019,250 GBP2022-09-30
Other types of inventories not specified separately
3,249,237 GBP2023-09-30
2,747,962 GBP2022-09-30
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,092,798 GBP2023-09-30
968,578 GBP2022-09-30
Other Debtors
Current, Amounts falling due within one year
4,784 GBP2023-09-30
1,077,080 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
1,296,204 GBP2023-09-30
2,273,110 GBP2022-09-30
Cash and Cash Equivalents
254,595 GBP2023-09-30
588,825 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
437,438 GBP2023-09-30
505,609 GBP2022-09-30
Non-current, Amounts falling due after one year
214,516 GBP2023-09-30
1,648,337 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
68,313 GBP2023-09-30
77,598 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2022-09-30
Par Value of Share
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,500 shares2023-09-30
Number of Shares Issued (Fully Paid)
2,500 shares2023-09-30
5,000 shares2022-09-30
Nominal value of allotted share capital
2,500 GBP2022-10-01 ~ 2023-09-30
5,000 GBP2021-10-01 ~ 2022-09-30
Bank Borrowings
Non-current
1,400,000 GBP2022-09-30
Total Borrowings
Non-current
214,516 GBP2023-09-30
1,648,337 GBP2022-09-30
Bank Borrowings
Current
302,134 GBP2023-09-30
400,000 GBP2022-09-30
Total Borrowings
Current
437,438 GBP2023-09-30
505,609 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
135,304 GBP2023-09-30
105,608 GBP2022-09-30
Minimum gross finance lease payments owing
349,820 GBP2023-09-30
353,945 GBP2022-09-30