Average Number of Employees
482023-10-01 ~ 2024-09-30
502022-10-01 ~ 2023-09-30
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
6,148,510 GBP2023-10-01 ~ 2024-09-30
5,364,433 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
4,562,959 GBP2023-10-01 ~ 2024-09-30
3,830,081 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
1,585,551 GBP2023-10-01 ~ 2024-09-30
1,534,352 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
1,562,668 GBP2023-10-01 ~ 2024-09-30
1,540,772 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
75,184 GBP2023-10-01 ~ 2024-09-30
18,899 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
16,000 GBP2023-10-01 ~ 2024-09-30
16,176 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
25,120 GBP2023-10-01 ~ 2024-09-30
25,494 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
66,064 GBP2023-10-01 ~ 2024-09-30
9,581 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
16,463 GBP2023-10-01 ~ 2024-09-30
-12,594 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
49,601 GBP2023-10-01 ~ 2024-09-30
22,175 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
5,724,417 GBP2024-09-30
5,674,816 GBP2023-09-30
5,652,641 GBP2022-09-30
Intangible Assets
171,869 GBP2024-09-30
198,848 GBP2023-09-30
Property, Plant & Equipment
1,572,510 GBP2024-09-30
1,254,737 GBP2023-09-30
Fixed Assets
1,744,379 GBP2024-09-30
1,453,585 GBP2023-09-30
Total Inventories
1,437,766 GBP2024-09-30
1,303,818 GBP2023-09-30
Debtors
4,209,538 GBP2024-09-30
4,151,463 GBP2023-09-30
Cash at bank and in hand
116,130 GBP2024-09-30
460,449 GBP2023-09-30
Current Assets
5,763,434 GBP2024-09-30
5,915,730 GBP2023-09-30
Creditors
Current
1,099,488 GBP2024-09-30
997,038 GBP2023-09-30
Net Current Assets/Liabilities
4,663,946 GBP2024-09-30
4,918,692 GBP2023-09-30
Total Assets Less Current Liabilities
6,408,325 GBP2024-09-30
6,372,277 GBP2023-09-30
Net Assets/Liabilities
5,732,817 GBP2024-09-30
5,683,216 GBP2023-09-30
Equity
Called up share capital
8,400 GBP2024-09-30
8,400 GBP2023-09-30
Equity
5,732,817 GBP2024-09-30
5,683,216 GBP2023-09-30
Director Remuneration
190,404 GBP2023-10-01 ~ 2024-09-30
193,471 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
12,552 GBP2023-10-01 ~ 2024-09-30
2,065 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
306,164 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
134,295 GBP2024-09-30
107,316 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
26,979 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Development expenditure
171,869 GBP2024-09-30
198,848 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,054,329 GBP2024-09-30
1,020,915 GBP2023-09-30
Plant and equipment
1,857,332 GBP2024-09-30
1,506,828 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,911,661 GBP2024-09-30
2,527,743 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-30,192 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-30,192 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
281,012 GBP2024-09-30
264,011 GBP2023-09-30
Plant and equipment
1,058,139 GBP2024-09-30
1,008,995 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,339,151 GBP2024-09-30
1,273,006 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
17,001 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
79,816 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
96,817 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-30,672 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-30,672 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
773,317 GBP2024-09-30
756,904 GBP2023-09-30
Plant and equipment
799,193 GBP2024-09-30
497,833 GBP2023-09-30
Merchandise
1,093,287 GBP2024-09-30
986,236 GBP2023-09-30
Value of work in progress
344,479 GBP2024-09-30
317,582 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
963,761 GBP2024-09-30
999,351 GBP2023-09-30
Other Debtors
Current
718,110 GBP2024-09-30
745,692 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
8,048 GBP2023-09-30
Prepayments/Accrued Income
Current
91,713 GBP2024-09-30
83,929 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
4,209,538 GBP2024-09-30
4,151,463 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
200,000 GBP2024-09-30
200,000 GBP2023-09-30
Other Remaining Borrowings
Current
2,328 GBP2024-09-30
2,328 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
48,730 GBP2024-09-30
Trade Creditors/Trade Payables
Current
449,873 GBP2024-09-30
545,937 GBP2023-09-30
Other Taxation & Social Security Payable
Current
39,290 GBP2024-09-30
48,607 GBP2023-09-30
Other Creditors
Current
87,347 GBP2024-09-30
128,344 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
169,520 GBP2024-09-30
Accrued Liabilities
Current
43,001 GBP2024-09-30
40,311 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
266,667 GBP2024-09-30
466,667 GBP2023-09-30
Other Remaining Borrowings
Non-current
7,372 GBP2024-09-30
9,700 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
154,312 GBP2024-09-30
Bank Borrowings
Non-current, Between two and five year
266,667 GBP2024-09-30
466,667 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
154,312 GBP2024-09-30
hire purchase agreements
203,042 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,000 GBP2024-09-30
3,000 GBP2023-09-30
Between one and five year
3,750 GBP2024-09-30
6,750 GBP2023-09-30
All periods
6,750 GBP2024-09-30
9,750 GBP2023-09-30
Bank Borrowings
Secured
466,667 GBP2024-09-30
666,667 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
109,157 GBP2024-09-30
92,694 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,400 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
49,601 GBP2023-10-01 ~ 2024-09-30