Cost of Sales
-7,595,156 GBP2023-10-01 ~ 2024-09-30
-8,247,731 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-259,193 GBP2023-10-01 ~ 2024-09-30
-230,501 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,836,118 GBP2023-10-01 ~ 2024-09-30
-1,899,330 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
6,713 GBP2023-10-01 ~ 2024-09-30
10,165 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-48,759 GBP2023-10-01 ~ 2024-09-30
129,033 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
47,164 GBP2023-10-01 ~ 2024-09-30
17,864 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
47,164 GBP2023-10-01 ~ 2024-09-30
17,864 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,944,390 GBP2024-09-30
1,853,709 GBP2023-09-30
Debtors
2,503,710 GBP2024-09-30
2,644,136 GBP2023-09-30
Cash at bank and in hand
1,689,354 GBP2024-09-30
2,187,120 GBP2023-09-30
Current Assets
5,574,853 GBP2024-09-30
6,167,422 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-1,568,638 GBP2024-09-30
-1,843,388 GBP2023-09-30
Net Current Assets/Liabilities
4,006,215 GBP2024-09-30
4,324,034 GBP2023-09-30
Total Assets Less Current Liabilities
5,950,605 GBP2024-09-30
6,177,743 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-88,666 GBP2024-09-30
-141,464 GBP2023-09-30
Net Assets/Liabilities
5,778,279 GBP2024-09-30
5,731,115 GBP2023-09-30
Equity
Called up share capital
50,500 GBP2024-09-30
50,500 GBP2023-09-30
50,500 GBP2022-09-30
Retained earnings (accumulated losses)
5,727,779 GBP2024-09-30
5,680,615 GBP2023-09-30
5,662,751 GBP2022-09-30
Equity
5,778,279 GBP2024-09-30
5,731,115 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
47,164 GBP2023-10-01 ~ 2024-09-30
17,864 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
24,550 GBP2023-10-01 ~ 2024-09-30
26,925 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
902023-10-01 ~ 2024-09-30
882022-10-01 ~ 2023-09-30
Wages/Salaries
3,307,754 GBP2023-10-01 ~ 2024-09-30
3,429,344 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
164,173 GBP2023-10-01 ~ 2024-09-30
159,474 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,849,695 GBP2023-10-01 ~ 2024-09-30
3,965,545 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
576,575 GBP2023-10-01 ~ 2024-09-30
565,499 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-20,063 GBP2023-10-01 ~ 2024-09-30
111,169 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,869,274 GBP2024-09-30
1,776,085 GBP2023-09-30
Plant and equipment
2,666,991 GBP2024-09-30
2,458,731 GBP2023-09-30
Furniture and fittings
305,220 GBP2024-09-30
290,307 GBP2023-09-30
Motor vehicles
80,734 GBP2024-09-30
53,744 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
4,922,219 GBP2024-09-30
4,578,867 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
816,488 GBP2024-09-30
779,678 GBP2023-09-30
Plant and equipment
1,844,345 GBP2024-09-30
1,652,377 GBP2023-09-30
Furniture and fittings
281,433 GBP2024-09-30
269,589 GBP2023-09-30
Motor vehicles
35,563 GBP2024-09-30
23,514 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,977,829 GBP2024-09-30
2,725,158 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
36,810 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
191,968 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
11,844 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
12,049 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
252,671 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,052,786 GBP2024-09-30
996,407 GBP2023-09-30
Plant and equipment
822,646 GBP2024-09-30
806,354 GBP2023-09-30
Furniture and fittings
23,787 GBP2024-09-30
20,718 GBP2023-09-30
Motor vehicles
45,171 GBP2024-09-30
30,230 GBP2023-09-30
Finished Goods/Goods for Resale
1,316,053 GBP2024-09-30
1,214,796 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,461,634 GBP2024-09-30
2,587,829 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
0 GBP2024-09-30
16,372 GBP2023-09-30
Other Debtors
Current
1,245 GBP2024-09-30
1,494 GBP2023-09-30
Prepayments/Accrued Income
Current
40,831 GBP2024-09-30
38,441 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
2,503,710 GBP2024-09-30
2,644,136 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
39,096 GBP2024-09-30
48,417 GBP2023-09-30
Trade Creditors/Trade Payables
Current
541,488 GBP2024-09-30
846,854 GBP2023-09-30
Other Taxation & Social Security Payable
Current
446,530 GBP2024-09-30
505,954 GBP2023-09-30
Other Creditors
Current
5,076 GBP2024-09-30
5,076 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
536,448 GBP2024-09-30
437,087 GBP2023-09-30
Creditors
Current
1,568,638 GBP2024-09-30
1,843,388 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
73,404 GBP2024-09-30
121,126 GBP2023-09-30
Creditors
Non-current
88,666 GBP2024-09-30
141,464 GBP2023-09-30
Bank Borrowings
112,500 GBP2024-09-30
169,543 GBP2023-09-30
Total Borrowings
Current
39,096 GBP2024-09-30
48,417 GBP2023-09-30
Non-current
73,404 GBP2024-09-30
121,126 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
0 shares2024-09-30
50,500 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
34,360 shares2024-09-30
0 shares2023-09-30
Par Value of Share
Class 3 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
4,140 shares2024-09-30
0 shares2023-09-30
Par Value of Share
Class 4 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
6,000 shares2024-09-30
0 shares2023-09-30
Equity
Called up share capital
50,500 GBP2024-09-30
50,500 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
26,287 GBP2024-09-30
41,585 GBP2023-09-30
Between two and five year
17,136 GBP2024-09-30
37,493 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
43,423 GBP2024-09-30
79,078 GBP2023-09-30