Cost of Sales
-12,038,321 GBP2023-10-01 ~ 2024-09-30
-12,797,834 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-83,058 GBP2023-10-01 ~ 2024-09-30
-84,301 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,238,634 GBP2023-10-01 ~ 2024-09-30
-1,328,462 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-10-01 ~ 2024-09-30
484 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
668,810 GBP2023-10-01 ~ 2024-09-30
524,494 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
499,312 GBP2023-10-01 ~ 2024-09-30
411,413 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
499,312 GBP2023-10-01 ~ 2024-09-30
411,413 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
366,371 GBP2024-09-30
375,295 GBP2023-09-30
Fixed Assets - Investments
119,459 GBP2024-09-30
119,459 GBP2023-09-30
Fixed Assets
485,830 GBP2024-09-30
494,754 GBP2023-09-30
Debtors
859,053 GBP2024-09-30
1,062,331 GBP2023-09-30
Cash at bank and in hand
286,708 GBP2024-09-30
200,268 GBP2023-09-30
Current Assets
5,608,069 GBP2024-09-30
6,509,414 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-1,162,118 GBP2024-09-30
-2,401,676 GBP2023-09-30
Net Current Assets/Liabilities
4,445,951 GBP2024-09-30
4,107,738 GBP2023-09-30
Total Assets Less Current Liabilities
4,931,781 GBP2024-09-30
4,602,492 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-390,130 GBP2024-09-30
-553,979 GBP2023-09-30
Net Assets/Liabilities
4,497,426 GBP2024-09-30
3,998,114 GBP2023-09-30
Equity
Called up share capital
400,000 GBP2024-09-30
400,000 GBP2023-09-30
400,000 GBP2022-09-30
Retained earnings (accumulated losses)
4,097,426 GBP2024-09-30
3,598,114 GBP2023-09-30
3,206,701 GBP2022-09-30
Equity
4,497,426 GBP2024-09-30
3,998,114 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
499,312 GBP2023-10-01 ~ 2024-09-30
411,413 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-20,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
9,700 GBP2023-10-01 ~ 2024-09-30
8,950 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
372023-10-01 ~ 2024-09-30
392022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,327,733 GBP2023-10-01 ~ 2024-09-30
1,367,722 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
79,096 GBP2023-10-01 ~ 2024-09-30
79,096 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,174 GBP2023-10-01 ~ 2024-09-30
-23,409 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
32,221 GBP2024-09-30
32,221 GBP2023-09-30
Plant and equipment
262,060 GBP2024-09-30
267,484 GBP2023-09-30
Furniture and fittings
426,639 GBP2024-09-30
420,746 GBP2023-09-30
Motor vehicles
511,040 GBP2024-09-30
439,700 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,231,960 GBP2024-09-30
1,160,151 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-11,374 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-20,545 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-31,919 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
32,221 GBP2024-09-30
32,221 GBP2023-09-30
Plant and equipment
175,631 GBP2024-09-30
165,134 GBP2023-09-30
Furniture and fittings
364,750 GBP2024-09-30
347,303 GBP2023-09-30
Motor vehicles
292,987 GBP2024-09-30
240,198 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
865,589 GBP2024-09-30
784,856 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
15,253 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
17,447 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
72,683 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
105,383 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,756 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-19,894 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-24,650 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-09-30
0 GBP2023-09-30
Plant and equipment
86,429 GBP2024-09-30
102,350 GBP2023-09-30
Furniture and fittings
61,889 GBP2024-09-30
73,443 GBP2023-09-30
Motor vehicles
218,053 GBP2024-09-30
199,502 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
748,433 GBP2024-09-30
729,481 GBP2023-09-30
Other Debtors
Current
25,587 GBP2024-09-30
123,234 GBP2023-09-30
Prepayments/Accrued Income
Current
85,033 GBP2024-09-30
209,616 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
859,053 GBP2024-09-30
1,062,331 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
144,779 GBP2024-09-30
125,873 GBP2023-09-30
Trade Creditors/Trade Payables
Current
317,628 GBP2024-09-30
1,291,341 GBP2023-09-30
Amounts owed to group undertakings
Current
118,902 GBP2024-09-30
303,652 GBP2023-09-30
Corporation Tax Payable
Current
175,672 GBP2024-09-30
116,668 GBP2023-09-30
Other Taxation & Social Security Payable
Current
169,296 GBP2024-09-30
190,292 GBP2023-09-30
Other Creditors
Current
4,888 GBP2024-09-30
4,888 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
230,953 GBP2024-09-30
368,962 GBP2023-09-30
Creditors
Current
1,162,118 GBP2024-09-30
2,401,676 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
390,130 GBP2024-09-30
553,979 GBP2023-09-30
Bank Borrowings
534,909 GBP2024-09-30
679,852 GBP2023-09-30
Total Borrowings
Current
144,779 GBP2024-09-30
125,873 GBP2023-09-30
Non-current
390,130 GBP2024-09-30
553,979 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2024-09-30
300,000 shares2023-09-30
Par Value of Share
Class 2 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100,000 shares2024-09-30
100,000 shares2023-09-30
Equity
Called up share capital
400,000 GBP2024-09-30
400,000 GBP2023-09-30