Cost of Sales
-65,448,000 GBP2022-10-02 ~ 2023-09-30
-63,571,000 GBP2021-10-03 ~ 2022-10-01
Other Interest Receivable/Similar Income (Finance Income)
33,698,000 GBP2022-10-02 ~ 2023-09-30
12,529,000 GBP2021-10-03 ~ 2022-10-01
Interest Payable/Similar Charges (Finance Costs)
-1,938,000 GBP2022-10-02 ~ 2023-09-30
-566,000 GBP2021-10-03 ~ 2022-10-01
Profit/Loss on Ordinary Activities Before Tax
29,327,000 GBP2022-10-02 ~ 2023-09-30
3,538,000 GBP2021-10-03 ~ 2022-10-01
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-27,000 GBP2022-10-02 ~ 2023-09-30
-64,000 GBP2021-10-03 ~ 2022-10-01
Profit/Loss
29,300,000 GBP2022-10-02 ~ 2023-09-30
3,474,000 GBP2021-10-03 ~ 2022-10-01
Intangible Assets
Other
8,000 GBP2023-09-30
16,000 GBP2022-10-01
Property, Plant & Equipment
5,680,000 GBP2023-09-30
5,061,000 GBP2022-10-01
Fixed Assets - Investments
4,151,000 GBP2023-09-30
4,151,000 GBP2022-10-01
Fixed Assets
9,839,000 GBP2023-09-30
9,228,000 GBP2022-10-01
Debtors
61,803,000 GBP2023-09-30
16,662,000 GBP2022-10-01
Cash at bank and in hand
12,663,000 GBP2023-09-30
38,583,000 GBP2022-10-01
Current Assets
110,510,000 GBP2023-09-30
86,770,000 GBP2022-10-01
Creditors
Current, Amounts falling due within one year
-45,250,000 GBP2023-09-30
-50,531,000 GBP2022-10-01
Net Current Assets/Liabilities
65,260,000 GBP2023-09-30
36,239,000 GBP2022-10-01
Total Assets Less Current Liabilities
75,099,000 GBP2023-09-30
45,467,000 GBP2022-10-01
Creditors
Non-current, Amounts falling due after one year
-32,851,000 GBP2023-09-30
-33,753,000 GBP2022-10-01
Net Assets/Liabilities
42,248,000 GBP2023-09-30
11,714,000 GBP2022-10-01
Equity
Called up share capital
2,999,000 GBP2023-09-30
2,999,000 GBP2022-10-01
2,999,000 GBP2021-10-02
Other miscellaneous reserve
7,893,000 GBP2023-09-30
6,659,000 GBP2022-10-01
Retained earnings (accumulated losses)
31,356,000 GBP2023-09-30
2,056,000 GBP2022-10-01
-1,418,000 GBP2021-10-02
Equity
42,248,000 GBP2023-09-30
11,714,000 GBP2022-10-01
Audit Fees/Expenses
82,000 GBP2022-10-02 ~ 2023-09-30
85,000 GBP2021-10-03 ~ 2022-10-01
Average Number of Employees
5692022-10-02 ~ 2023-09-30
5052021-10-03 ~ 2022-10-01
Wages/Salaries
23,899,000 GBP2022-10-02 ~ 2023-09-30
22,473,000 GBP2021-10-03 ~ 2022-10-01
Pension & Other Post-employment Benefit Costs/Other Pension Costs
1,498,000 GBP2022-10-02 ~ 2023-09-30
1,180,000 GBP2021-10-03 ~ 2022-10-01
Staff Costs/Employee Benefits Expense
27,642,000 GBP2022-10-02 ~ 2023-09-30
26,254,000 GBP2021-10-03 ~ 2022-10-01
Director Remuneration
1,077,000 GBP2022-10-02 ~ 2023-09-30
915,000 GBP2021-10-03 ~ 2022-10-01
Intangible Assets - Gross Cost
Computer software
143,000 GBP2023-09-30
144,000 GBP2022-10-01
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,920,000 GBP2023-09-30
3,920,000 GBP2022-10-01
Improvements to leasehold property
1,283,000 GBP2023-09-30
1,283,000 GBP2022-10-01
Plant and equipment
9,558,000 GBP2023-09-30
9,324,000 GBP2022-10-01
Furniture and fittings
1,152,000 GBP2023-09-30
1,144,000 GBP2022-10-01
Computers
2,569,000 GBP2023-09-30
2,401,000 GBP2022-10-01
Property, Plant & Equipment - Gross Cost
19,599,000 GBP2023-09-30
18,310,000 GBP2022-10-01
Property, Plant & Equipment - Other Disposals
Plant and equipment
-86,000 GBP2022-10-02 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-02 ~ 2023-09-30
Computers
-113,000 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-199,000 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,670,000 GBP2023-09-30
1,590,000 GBP2022-10-01
Improvements to leasehold property
879,000 GBP2023-09-30
788,000 GBP2022-10-01
Plant and equipment
8,127,000 GBP2023-09-30
7,801,000 GBP2022-10-01
Furniture and fittings
1,113,000 GBP2023-09-30
1,065,000 GBP2022-10-01
Computers
2,130,000 GBP2023-09-30
2,005,000 GBP2022-10-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,919,000 GBP2023-09-30
13,249,000 GBP2022-10-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
80,000 GBP2022-10-02 ~ 2023-09-30
Improvements to leasehold property
91,000 GBP2022-10-02 ~ 2023-09-30
Plant and equipment
394,000 GBP2022-10-02 ~ 2023-09-30
Furniture and fittings
48,000 GBP2022-10-02 ~ 2023-09-30
Computers
238,000 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
851,000 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-68,000 GBP2022-10-02 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-02 ~ 2023-09-30
Computers
-113,000 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-181,000 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,250,000 GBP2023-09-30
2,330,000 GBP2022-10-01
Improvements to leasehold property
404,000 GBP2023-09-30
495,000 GBP2022-10-01
Plant and equipment
1,431,000 GBP2023-09-30
1,523,000 GBP2022-10-01
Furniture and fittings
39,000 GBP2023-09-30
79,000 GBP2022-10-01
Computers
439,000 GBP2023-09-30
396,000 GBP2022-10-01
Amounts invested in assets
Non-current
4,151,000 GBP2023-09-30
4,151,000 GBP2022-10-01
Finished Goods/Goods for Resale
4,674,000 GBP2023-09-30
4,597,000 GBP2022-10-01
Trade Debtors/Trade Receivables
Current
14,439,000 GBP2023-09-30
15,111,000 GBP2022-10-01
Amounts Owed by Group Undertakings
Current
219,000 GBP2023-09-30
136,000 GBP2022-10-01
Other Debtors
Current
891,000 GBP2023-09-30
1,157,000 GBP2022-10-01
Prepayments/Accrued Income
Current
1,019,000 GBP2023-09-30
258,000 GBP2022-10-01
Trade Creditors/Trade Payables
Current
12,619,000 GBP2023-09-30
14,755,000 GBP2022-10-01
Amounts owed to group undertakings
Current
5,505,000 GBP2023-09-30
5,564,000 GBP2022-10-01
Other Taxation & Social Security Payable
Current
2,118,000 GBP2023-09-30
2,908,000 GBP2022-10-01
Other Creditors
Current
18,147,000 GBP2023-09-30
17,067,000 GBP2022-10-01
Accrued Liabilities/Deferred Income
Current
6,861,000 GBP2023-09-30
10,237,000 GBP2022-10-01
Creditors
Current
45,250,000 GBP2023-09-30
50,531,000 GBP2022-10-01
Amounts owed to group undertakings
Non-current
32,851,000 GBP2023-09-30
33,753,000 GBP2022-10-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,000 GBP2023-09-30
89,000 GBP2022-10-01
Between two and five year
459,000 GBP2023-09-30
244,000 GBP2022-10-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
469,000 GBP2023-09-30
333,000 GBP2022-10-01