Average Number of Employees
502022-10-01 ~ 2023-09-30
512021-10-01 ~ 2022-09-30
Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
5,364,433 GBP2022-10-01 ~ 2023-09-30
8,478,161 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
3,830,081 GBP2022-10-01 ~ 2023-09-30
6,498,899 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
1,534,352 GBP2022-10-01 ~ 2023-09-30
1,979,262 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
1,540,772 GBP2022-10-01 ~ 2023-09-30
1,911,527 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
18,899 GBP2022-10-01 ~ 2023-09-30
74,285 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
16,176 GBP2022-10-01 ~ 2023-09-30
16,573 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
25,494 GBP2022-10-01 ~ 2023-09-30
28,388 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
9,581 GBP2022-10-01 ~ 2023-09-30
62,470 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-12,594 GBP2022-10-01 ~ 2023-09-30
-56,819 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
22,175 GBP2022-10-01 ~ 2023-09-30
119,289 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
5,674,816 GBP2023-09-30
5,652,641 GBP2022-09-30
5,533,352 GBP2021-09-30
Intangible Assets
198,848 GBP2023-09-30
6,969 GBP2022-09-30
Property, Plant & Equipment
1,254,737 GBP2023-09-30
1,313,426 GBP2022-09-30
Fixed Assets
1,453,585 GBP2023-09-30
1,320,395 GBP2022-09-30
Total Inventories
1,303,818 GBP2023-09-30
1,118,130 GBP2022-09-30
Debtors
4,151,463 GBP2023-09-30
4,900,725 GBP2022-09-30
Cash at bank and in hand
460,449 GBP2023-09-30
1,071,770 GBP2022-09-30
Current Assets
5,915,730 GBP2023-09-30
7,090,625 GBP2022-09-30
Creditors
Current
997,038 GBP2023-09-30
1,624,044 GBP2022-09-30
Net Current Assets/Liabilities
4,918,692 GBP2023-09-30
5,466,581 GBP2022-09-30
Total Assets Less Current Liabilities
6,372,277 GBP2023-09-30
6,786,976 GBP2022-09-30
Net Assets/Liabilities
5,683,216 GBP2023-09-30
5,661,041 GBP2022-09-30
Equity
Called up share capital
8,400 GBP2023-09-30
8,400 GBP2022-09-30
Equity
5,683,216 GBP2023-09-30
5,661,041 GBP2022-09-30
Director Remuneration
193,471 GBP2022-10-01 ~ 2023-09-30
203,932 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
-17,301 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
2,065 GBP2022-10-01 ~ 2023-09-30
11,869 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
306,164 GBP2023-09-30
105,696 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
107,316 GBP2023-09-30
98,727 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
8,589 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Development expenditure
198,848 GBP2023-09-30
6,969 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,020,915 GBP2023-09-30
1,010,241 GBP2022-09-30
Plant and equipment
1,506,828 GBP2023-09-30
1,503,219 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
2,527,743 GBP2023-09-30
2,513,460 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-32,093 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-32,093 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
264,011 GBP2023-09-30
246,938 GBP2022-09-30
Plant and equipment
1,008,995 GBP2023-09-30
953,096 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,273,006 GBP2023-09-30
1,200,034 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
17,073 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
86,832 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,905 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-30,933 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-30,933 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
756,904 GBP2023-09-30
763,303 GBP2022-09-30
Plant and equipment
497,833 GBP2023-09-30
550,123 GBP2022-09-30
Merchandise
986,236 GBP2023-09-30
935,253 GBP2022-09-30
Value of work in progress
317,582 GBP2023-09-30
182,877 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
999,351 GBP2023-09-30
1,692,452 GBP2022-09-30
Other Debtors
Current
745,692 GBP2023-09-30
666,354 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
8,048 GBP2023-09-30
101,136 GBP2022-09-30
Amount of value-added tax that is recoverable
Current
13,626 GBP2022-09-30
Prepayments/Accrued Income
Current
83,929 GBP2023-09-30
86,402 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
4,151,463 GBP2023-09-30
4,900,725 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
200,000 GBP2023-09-30
200,000 GBP2022-09-30
Other Remaining Borrowings
Current
2,328 GBP2023-09-30
2,328 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
34,300 GBP2022-09-30
Trade Creditors/Trade Payables
Current
545,937 GBP2023-09-30
1,010,337 GBP2022-09-30
Other Taxation & Social Security Payable
Current
48,607 GBP2023-09-30
55,146 GBP2022-09-30
Other Creditors
Current
128,344 GBP2023-09-30
187,204 GBP2022-09-30
Accrued Liabilities
Current
40,311 GBP2023-09-30
134,729 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
466,667 GBP2023-09-30
666,667 GBP2022-09-30
Other Remaining Borrowings
Non-current
9,700 GBP2023-09-30
12,028 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2023-09-30
200,000 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
202,328 GBP2023-09-30
202,328 GBP2022-09-30
Bank Borrowings
Non-current, Between two and five year
466,667 GBP2023-09-30
666,667 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,000 GBP2023-09-30
3,967 GBP2022-09-30
Between one and five year
6,750 GBP2023-09-30
All periods
9,750 GBP2023-09-30
3,967 GBP2022-09-30
Bank Borrowings
Secured
666,667 GBP2023-09-30
866,667 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
92,694 GBP2023-09-30
97,240 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,400 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
22,175 GBP2022-10-01 ~ 2023-09-30