Cost of Sales
-8,247,731 GBP2022-10-01 ~ 2023-09-30
-7,632,180 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-230,501 GBP2022-10-01 ~ 2023-09-30
-220,141 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,899,330 GBP2022-10-01 ~ 2023-09-30
-1,884,023 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
10,165 GBP2022-10-01 ~ 2023-09-30
41 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
129,033 GBP2022-10-01 ~ 2023-09-30
333,542 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-111,169 GBP2022-10-01 ~ 2023-09-30
111,169 GBP2022-10-01 ~ 2023-09-30
0 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
17,864 GBP2022-10-01 ~ 2023-09-30
333,542 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
17,864 GBP2022-10-01 ~ 2023-09-30
333,542 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
1,853,709 GBP2023-09-30
2,093,958 GBP2022-09-30
Debtors
2,644,136 GBP2023-09-30
2,791,349 GBP2022-09-30
Cash at bank and in hand
2,187,120 GBP2023-09-30
1,500,990 GBP2022-09-30
Current Assets
6,167,422 GBP2023-09-30
5,569,730 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-1,843,388 GBP2023-09-30
-1,626,759 GBP2022-09-30
Net Current Assets/Liabilities
4,324,034 GBP2023-09-30
3,942,971 GBP2022-09-30
Total Assets Less Current Liabilities
6,177,743 GBP2023-09-30
6,036,929 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-141,464 GBP2023-09-30
-194,956 GBP2022-09-30
Net Assets/Liabilities
5,731,115 GBP2023-09-30
5,713,251 GBP2022-09-30
Equity
Called up share capital
50,500 GBP2023-09-30
50,500 GBP2022-09-30
50,500 GBP2021-09-30
Retained earnings (accumulated losses)
5,680,615 GBP2023-09-30
5,662,751 GBP2022-09-30
5,329,209 GBP2021-09-30
Equity
5,731,115 GBP2023-09-30
5,713,251 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
17,864 GBP2022-10-01 ~ 2023-09-30
333,542 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
26,925 GBP2022-10-01 ~ 2023-09-30
24,475 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
882022-10-01 ~ 2023-09-30
942021-10-01 ~ 2022-09-30
Wages/Salaries
3,429,344 GBP2022-10-01 ~ 2023-09-30
3,372,899 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,474 GBP2022-10-01 ~ 2023-09-30
140,286 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,965,545 GBP2022-10-01 ~ 2023-09-30
3,851,326 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
565,499 GBP2022-10-01 ~ 2023-09-30
635,158 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
111,169 GBP2022-10-01 ~ 2023-09-30
0 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,776,085 GBP2023-09-30
1,776,085 GBP2022-09-30
Plant and equipment
2,458,731 GBP2023-09-30
2,408,482 GBP2022-09-30
Furniture and fittings
290,307 GBP2023-09-30
290,307 GBP2022-09-30
Motor vehicles
53,744 GBP2023-09-30
113,066 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
4,578,867 GBP2023-09-30
4,587,940 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-17,963 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-59,322 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-77,285 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
779,678 GBP2023-09-30
744,156 GBP2022-09-30
Plant and equipment
1,652,377 GBP2023-09-30
1,454,381 GBP2022-09-30
Furniture and fittings
269,589 GBP2023-09-30
246,253 GBP2022-09-30
Motor vehicles
23,514 GBP2023-09-30
49,192 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,725,158 GBP2023-09-30
2,493,982 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
35,522 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
201,589 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
23,336 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
10,077 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
270,524 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,593 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-35,755 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-39,348 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
996,407 GBP2023-09-30
1,031,929 GBP2022-09-30
Plant and equipment
806,354 GBP2023-09-30
954,101 GBP2022-09-30
Furniture and fittings
20,718 GBP2023-09-30
44,054 GBP2022-09-30
Motor vehicles
30,230 GBP2023-09-30
63,874 GBP2022-09-30
Finished Goods/Goods for Resale
1,214,796 GBP2023-09-30
1,152,780 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,587,829 GBP2023-09-30
2,707,958 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
16,372 GBP2023-09-30
16,372 GBP2022-09-30
Other Debtors
Current
1,494 GBP2023-09-30
0 GBP2022-09-30
Prepayments/Accrued Income
Current
38,441 GBP2023-09-30
67,019 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
2,644,136 GBP2023-09-30
2,791,349 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
48,417 GBP2023-09-30
45,726 GBP2022-09-30
Trade Creditors/Trade Payables
Current
846,854 GBP2023-09-30
766,592 GBP2022-09-30
Other Taxation & Social Security Payable
Current
505,954 GBP2023-09-30
319,025 GBP2022-09-30
Other Creditors
Current
5,076 GBP2023-09-30
5,076 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
437,087 GBP2023-09-30
490,340 GBP2022-09-30
Creditors
Current
1,843,388 GBP2023-09-30
1,626,759 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
121,126 GBP2023-09-30
169,542 GBP2022-09-30
Creditors
Non-current
141,464 GBP2023-09-30
194,956 GBP2022-09-30
Bank Borrowings
169,543 GBP2023-09-30
215,268 GBP2022-09-30
Total Borrowings
Current
48,417 GBP2023-09-30
45,726 GBP2022-09-30
Non-current
121,126 GBP2023-09-30
169,542 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
41,585 GBP2023-09-30
49,171 GBP2022-09-30
Between two and five year
37,493 GBP2023-09-30
44,096 GBP2022-09-30
More than five year
0 GBP2023-09-30
186 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
79,078 GBP2023-09-30
93,453 GBP2022-09-30