Average Number of Employees
02022-10-01 ~ 2023-09-30
02021-10-01 ~ 2022-09-30
Turnover/Revenue
52,743,000 GBP2022-10-01 ~ 2023-09-30
46,554,000 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-48,230,000 GBP2022-10-01 ~ 2023-09-30
-43,016,000 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,513,000 GBP2022-10-01 ~ 2023-09-30
3,538,000 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-4,039,000 GBP2022-10-01 ~ 2023-09-30
-3,159,000 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
474,000 GBP2022-10-01 ~ 2023-09-30
379,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
236,000 GBP2022-10-01 ~ 2023-09-30
77,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
236,000 GBP2022-10-01 ~ 2023-09-30
77,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
330,000 GBP2023-09-30
28,000 GBP2022-09-30
Fixed Assets
330,000 GBP2023-09-30
28,000 GBP2022-09-30
Total Inventories
7,674,000 GBP2023-09-30
8,340,000 GBP2022-09-30
Debtors
Current
12,219,000 GBP2023-09-30
9,055,000 GBP2022-09-30
Cash at bank and in hand
895,000 GBP2023-09-30
969,000 GBP2022-09-30
Current Assets
20,788,000 GBP2023-09-30
18,364,000 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-18,219,000 GBP2023-09-30
-14,544,000 GBP2022-09-30
Net Current Assets/Liabilities
2,569,000 GBP2023-09-30
3,820,000 GBP2022-09-30
Total Assets Less Current Liabilities
2,899,000 GBP2023-09-30
3,848,000 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-126,000 GBP2023-09-30
-963,000 GBP2022-09-30
Net Assets/Liabilities
2,773,000 GBP2023-09-30
2,537,000 GBP2022-09-30
Equity
Called up share capital
100,000 GBP2023-09-30
100,000 GBP2022-09-30
100,000 GBP2021-10-01
Share premium
216,000 GBP2023-09-30
216,000 GBP2022-09-30
216,000 GBP2021-10-01
Retained earnings (accumulated losses)
2,457,000 GBP2023-09-30
2,221,000 GBP2022-09-30
2,144,000 GBP2021-10-01
Equity
2,773,000 GBP2023-09-30
2,537,000 GBP2022-09-30
2,460,000 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
236,000 GBP2022-10-01 ~ 2023-09-30
77,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
38,000 GBP2022-10-01 ~ 2023-09-30
119,000 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
6,356,000 GBP2022-10-01 ~ 2023-09-30
5,332,000 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
649,000 GBP2022-10-01 ~ 2023-09-30
574,000 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
7,355,000 GBP2022-10-01 ~ 2023-09-30
6,159,000 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
506,000 GBP2022-10-01 ~ 2023-09-30
351,000 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
45,000 GBP2022-10-01 ~ 2023-09-30
15,000 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
653,000 GBP2023-09-30
653,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
653,000 GBP2023-09-30
653,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
411,000 GBP2023-09-30
154,000 GBP2022-09-30
Motor vehicles
619,000 GBP2023-09-30
581,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,030,000 GBP2023-09-30
735,000 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-21,000 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-24,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-45,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
143,000 GBP2022-09-30
Motor vehicles
564,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
707,000 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
13,000 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Owned/Freehold
14,000 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
27,000 GBP2022-10-01 ~ 2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
11,000 GBP2022-10-01 ~ 2023-09-30
Under hire purchased contracts or finance leases
11,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-21,000 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-24,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-45,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
146,000 GBP2023-09-30
Motor vehicles
554,000 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
700,000 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
265,000 GBP2023-09-30
11,000 GBP2022-09-30
Motor vehicles
65,000 GBP2023-09-30
17,000 GBP2022-09-30
Plant and equipment, Under hire purchased contracts or finance leases
196,000 GBP2023-09-30
Motor vehicles, Under hire purchased contracts or finance leases
5,000 GBP2022-09-30
Under hire purchased contracts or finance leases
196,000 GBP2023-09-30
5,000 GBP2022-09-30
Raw materials and consumables
78,000 GBP2023-09-30
64,000 GBP2022-09-30
Value of work in progress
7,451,000 GBP2023-09-30
8,131,000 GBP2022-09-30
Finished Goods/Goods for Resale
145,000 GBP2023-09-30
145,000 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
7,080,000 GBP2023-09-30
3,895,000 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
3,000 GBP2022-09-30
Other Debtors
Current
547,000 GBP2022-09-30
Prepayments/Accrued Income
Current
395,000 GBP2023-09-30
411,000 GBP2022-09-30
Cash and Cash Equivalents
895,000 GBP2023-09-30
969,000 GBP2022-09-30
Bank Borrowings
Current
963,000 GBP2023-09-30
1,988,000 GBP2022-09-30
Other Remaining Borrowings
Current
860,000 GBP2023-09-30
860,000 GBP2022-09-30
Trade Creditors/Trade Payables
Current
4,176,000 GBP2023-09-30
4,167,000 GBP2022-09-30
Amounts owed to group undertakings
Current
1,700,000 GBP2023-09-30
Taxation/Social Security Payable
Current
341,000 GBP2023-09-30
271,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
52,000 GBP2023-09-30
15,000 GBP2022-09-30
Other Creditors
Current
14,000 GBP2023-09-30
15,000 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
10,113,000 GBP2023-09-30
7,228,000 GBP2022-09-30
Creditors
Current
18,219,000 GBP2023-09-30
14,544,000 GBP2022-09-30
Bank Borrowings
Non-current
963,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
126,000 GBP2023-09-30
Creditors
Non-current
126,000 GBP2023-09-30
963,000 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
963,000 GBP2023-09-30
1,988,000 GBP2022-09-30
Non-current, Between one and two years
963,000 GBP2022-09-30
Total Borrowings
1,823,000 GBP2023-09-30
3,811,000 GBP2022-09-30
Minimum gross finance lease payments owing
178,000 GBP2023-09-30
15,000 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-09-30
100,000 shares2022-09-30
Par Value of Share
Class 1 ordinary share
02022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
85,000 GBP2022-09-30
Between one and five year
12,000 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
97,000 GBP2022-09-30