Average Number of Employees
02023-10-01 ~ 2024-09-30
02022-10-01 ~ 2023-09-30
Turnover/Revenue
57,255,000 GBP2023-10-01 ~ 2024-09-30
52,743,000 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-50,150,000 GBP2023-10-01 ~ 2024-09-30
-48,230,000 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
6,224,000 GBP2023-10-01 ~ 2024-09-30
4,513,000 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-5,821,000 GBP2023-10-01 ~ 2024-09-30
-4,039,000 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
403,000 GBP2023-10-01 ~ 2024-09-30
474,000 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
297,000 GBP2023-10-01 ~ 2024-09-30
236,000 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
331,000 GBP2023-10-01 ~ 2024-09-30
236,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,214,000 GBP2024-09-30
330,000 GBP2023-09-30
Fixed Assets
1,214,000 GBP2024-09-30
330,000 GBP2023-09-30
Total Inventories
6,025,000 GBP2024-09-30
7,674,000 GBP2023-09-30
Debtors
Current
11,938,000 GBP2024-09-30
12,219,000 GBP2023-09-30
Cash at bank and in hand
971,000 GBP2024-09-30
895,000 GBP2023-09-30
Current Assets
18,934,000 GBP2024-09-30
20,788,000 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-16,402,000 GBP2024-09-30
-18,219,000 GBP2023-09-30
Net Current Assets/Liabilities
2,532,000 GBP2024-09-30
2,569,000 GBP2023-09-30
Total Assets Less Current Liabilities
3,746,000 GBP2024-09-30
2,899,000 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-642,000 GBP2024-09-30
-126,000 GBP2023-09-30
Net Assets/Liabilities
3,104,000 GBP2024-09-30
2,773,000 GBP2023-09-30
Equity
Called up share capital
100,000 GBP2024-09-30
100,000 GBP2023-09-30
100,000 GBP2022-10-01
Share premium
216,000 GBP2024-09-30
216,000 GBP2023-09-30
216,000 GBP2022-10-01
Retained earnings (accumulated losses)
2,788,000 GBP2024-09-30
2,457,000 GBP2023-09-30
2,221,000 GBP2022-10-01
Equity
3,104,000 GBP2024-09-30
2,773,000 GBP2023-09-30
2,537,000 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
331,000 GBP2023-10-01 ~ 2024-09-30
236,000 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
7,786,000 GBP2023-10-01 ~ 2024-09-30
6,356,000 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
761,000 GBP2023-10-01 ~ 2024-09-30
649,000 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
8,921,000 GBP2023-10-01 ~ 2024-09-30
7,355,000 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
556,000 GBP2023-10-01 ~ 2024-09-30
506,000 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
74,000 GBP2023-10-01 ~ 2024-09-30
45,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
653,000 GBP2024-09-30
653,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
653,000 GBP2024-09-30
653,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
957,000 GBP2024-09-30
411,000 GBP2023-09-30
Motor vehicles
868,000 GBP2024-09-30
619,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,825,000 GBP2024-09-30
1,030,000 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,000 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-240,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-242,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
146,000 GBP2023-09-30
Motor vehicles
554,000 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
700,000 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
24,000 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Owned/Freehold
9,000 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
33,000 GBP2023-10-01 ~ 2024-09-30
Plant and equipment, Under hire purchased contracts or finance leases
62,000 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Under hire purchased contracts or finance leases
58,000 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
120,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,000 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-240,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-242,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
230,000 GBP2024-09-30
Motor vehicles
381,000 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
611,000 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment
727,000 GBP2024-09-30
265,000 GBP2023-09-30
Motor vehicles
487,000 GBP2024-09-30
65,000 GBP2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
672,000 GBP2024-09-30
196,000 GBP2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
339,000 GBP2024-09-30
Under hire purchased contracts or finance leases
1,011,000 GBP2024-09-30
196,000 GBP2023-09-30
Raw materials and consumables
110,000 GBP2024-09-30
78,000 GBP2023-09-30
Value of work in progress
5,770,000 GBP2024-09-30
7,451,000 GBP2023-09-30
Finished Goods/Goods for Resale
145,000 GBP2024-09-30
145,000 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
5,395,000 GBP2024-09-30
7,080,000 GBP2023-09-30
Other Debtors
Current
124,000 GBP2024-09-30
Prepayments/Accrued Income
Current
449,000 GBP2024-09-30
395,000 GBP2023-09-30
Cash and Cash Equivalents
971,000 GBP2024-09-30
895,000 GBP2023-09-30
Bank Borrowings
Current
963,000 GBP2023-09-30
Other Remaining Borrowings
Current
860,000 GBP2024-09-30
860,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,921,000 GBP2024-09-30
4,176,000 GBP2023-09-30
Amounts owed to group undertakings
Current
1,700,000 GBP2023-09-30
Taxation/Social Security Payable
Current
235,000 GBP2024-09-30
341,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
257,000 GBP2024-09-30
52,000 GBP2023-09-30
Other Creditors
Current
26,000 GBP2024-09-30
14,000 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
11,103,000 GBP2024-09-30
10,113,000 GBP2023-09-30
Creditors
Current
16,402,000 GBP2024-09-30
18,219,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
642,000 GBP2024-09-30
126,000 GBP2023-09-30
Creditors
Non-current
642,000 GBP2024-09-30
126,000 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
963,000 GBP2023-09-30
Total Borrowings
860,000 GBP2024-09-30
1,823,000 GBP2023-09-30
Minimum gross finance lease payments owing
899,000 GBP2024-09-30
178,000 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-09-30
100,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
02023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
90,000 GBP2024-09-30
Between one and five year
222,000 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
312,000 GBP2024-09-30