82990 - Other Business Support Service Activities N.e.c.
77390 - Renting And Leasing Of Other Machinery, Equipment And Tangible Goods N.e.c.
(expand)Cost of Sales
10,696,765 GBP2023-09-30 ~ 2024-09-29
9,662,869 GBP2022-09-30 ~ 2023-09-29
Gross Profit/Loss
3,347,716 GBP2023-09-30 ~ 2024-09-29
3,064,767 GBP2022-09-30 ~ 2023-09-29
Administrative Expenses
2,862,128 GBP2023-09-30 ~ 2024-09-29
2,538,119 GBP2022-09-30 ~ 2023-09-29
Operating Profit/Loss
485,588 GBP2023-09-30 ~ 2024-09-29
526,648 GBP2022-09-30 ~ 2023-09-29
Other Interest Receivable/Similar Income (Finance Income)
8,260 GBP2023-09-30 ~ 2024-09-29
4,630 GBP2022-09-30 ~ 2023-09-29
Interest Payable/Similar Charges (Finance Costs)
70,627 GBP2023-09-30 ~ 2024-09-29
52,522 GBP2022-09-30 ~ 2023-09-29
Profit/Loss on Ordinary Activities Before Tax
423,221 GBP2023-09-30 ~ 2024-09-29
478,756 GBP2022-09-30 ~ 2023-09-29
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-201,781 GBP2023-09-30 ~ 2024-09-29
112,126 GBP2022-09-30 ~ 2023-09-29
Profit/Loss
625,002 GBP2023-09-30 ~ 2024-09-29
366,630 GBP2022-09-30 ~ 2023-09-29
Comprehensive Income/Expense
625,002 GBP2023-09-30 ~ 2024-09-29
366,630 GBP2022-09-30 ~ 2023-09-29
Intangible Assets
15,502 GBP2024-09-29
6,786 GBP2023-09-29
Property, Plant & Equipment
1,621,804 GBP2024-09-29
1,468,718 GBP2023-09-29
Fixed Assets
1,637,306 GBP2024-09-29
1,475,504 GBP2023-09-29
Total Inventories
649,914 GBP2024-09-29
827,527 GBP2023-09-29
Debtors
5,205,144 GBP2024-09-29
4,511,428 GBP2023-09-29
Cash at bank and in hand
127,148 GBP2024-09-29
137,288 GBP2023-09-29
Current Assets
5,982,206 GBP2024-09-29
5,476,243 GBP2023-09-29
Creditors
Current
2,969,288 GBP2024-09-29
3,379,204 GBP2023-09-29
Net Current Assets/Liabilities
3,012,918 GBP2024-09-29
2,097,039 GBP2023-09-29
Total Assets Less Current Liabilities
4,650,224 GBP2024-09-29
3,572,543 GBP2023-09-29
Net Assets/Liabilities
3,784,935 GBP2024-09-29
3,159,933 GBP2023-09-29
Equity
Called up share capital
120,000 GBP2024-09-29
120,000 GBP2023-09-29
120,000 GBP2022-09-29
Share premium
150,000 GBP2024-09-29
150,000 GBP2023-09-29
150,000 GBP2022-09-29
Capital redemption reserve
30,000 GBP2024-09-29
30,000 GBP2023-09-29
30,000 GBP2022-09-29
Retained earnings (accumulated losses)
3,484,935 GBP2024-09-29
2,859,933 GBP2023-09-29
2,493,303 GBP2022-09-29
Equity
3,784,935 GBP2024-09-29
3,159,933 GBP2023-09-29
2,793,303 GBP2022-09-29
Comprehensive Income/Expense
Retained earnings (accumulated losses)
625,002 GBP2023-09-30 ~ 2024-09-29
366,630 GBP2022-09-30 ~ 2023-09-29
Wages/Salaries
4,376,463 GBP2023-09-30 ~ 2024-09-29
4,055,926 GBP2022-09-30 ~ 2023-09-29
Social Security Costs
450,715 GBP2023-09-30 ~ 2024-09-29
414,965 GBP2022-09-30 ~ 2023-09-29
Pension & Other Post-employment Benefit Costs/Other Pension Costs
118,901 GBP2023-09-30 ~ 2024-09-29
108,188 GBP2022-09-30 ~ 2023-09-29
Staff Costs/Employee Benefits Expense
4,946,079 GBP2023-09-30 ~ 2024-09-29
4,579,079 GBP2022-09-30 ~ 2023-09-29
Average Number of Employees
1072023-09-30 ~ 2024-09-29
1082022-09-30 ~ 2023-09-29
Property, Plant & Equipment - Depreciation Expense
Owned assets
283,936 GBP2023-09-30 ~ 2024-09-29
221,642 GBP2022-09-30 ~ 2023-09-29
Current Tax for the Period
114,644 GBP2023-09-30 ~ 2024-09-29
93,254 GBP2022-09-30 ~ 2023-09-29
Tax Expense/Credit at Applicable Tax Rate
105,805 GBP2023-09-30 ~ 2024-09-29
105,283 GBP2022-09-30 ~ 2023-09-29
Intangible Assets - Gross Cost
Development expenditure
179,279 GBP2024-09-29
163,779 GBP2023-09-29
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
163,777 GBP2024-09-29
156,993 GBP2023-09-29
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
6,784 GBP2023-09-30 ~ 2024-09-29
Intangible Assets
Development expenditure
15,502 GBP2024-09-29
6,786 GBP2023-09-29
Property, Plant & Equipment - Gross Cost
Land and buildings
1,055,869 GBP2024-09-29
1,055,869 GBP2023-09-29
Improvements to leasehold property
229,304 GBP2024-09-29
225,472 GBP2023-09-29
Plant and equipment
843,309 GBP2024-09-29
776,116 GBP2023-09-29
Property, Plant & Equipment - Disposals
Plant and equipment
-4,831 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
355,010 GBP2024-09-29
339,172 GBP2023-09-29
Improvements to leasehold property
216,737 GBP2024-09-29
212,636 GBP2023-09-29
Plant and equipment
721,398 GBP2024-09-29
681,488 GBP2023-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,838 GBP2023-09-30 ~ 2024-09-29
Improvements to leasehold property
4,101 GBP2023-09-30 ~ 2024-09-29
Plant and equipment
44,097 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-4,187 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment
Land and buildings
700,859 GBP2024-09-29
716,697 GBP2023-09-29
Improvements to leasehold property
12,567 GBP2024-09-29
12,836 GBP2023-09-29
Plant and equipment
121,911 GBP2024-09-29
94,628 GBP2023-09-29
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,647,131 GBP2024-09-29
2,593,948 GBP2023-09-29
Motor vehicles
1,065,716 GBP2024-09-29
834,557 GBP2023-09-29
Property, Plant & Equipment - Gross Cost
5,841,329 GBP2024-09-29
5,485,962 GBP2023-09-29
Property, Plant & Equipment - Disposals
Furniture and fittings
-81,164 GBP2023-09-30 ~ 2024-09-29
Motor vehicles
-148,418 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Disposals
-234,413 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,290,819 GBP2024-09-29
2,202,991 GBP2023-09-29
Motor vehicles
635,561 GBP2024-09-29
580,957 GBP2023-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,219,525 GBP2024-09-29
4,017,244 GBP2023-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
144,048 GBP2023-09-30 ~ 2024-09-29
Motor vehicles
186,343 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
394,427 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-56,220 GBP2023-09-30 ~ 2024-09-29
Motor vehicles
-131,739 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-192,146 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment
Furniture and fittings
356,312 GBP2024-09-29
390,957 GBP2023-09-29
Motor vehicles
430,155 GBP2024-09-29
253,600 GBP2023-09-29
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
249,777 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
540,459 GBP2024-09-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
110,491 GBP2023-09-30 ~ 2024-09-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
293,742 GBP2024-09-29
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
246,717 GBP2024-09-29
Motor vehicles, Under hire purchased contracts or finance leases
124,110 GBP2023-09-29
Merchandise
275,865 GBP2024-09-29
827,527 GBP2023-09-29
Value of work in progress
374,049 GBP2024-09-29
Trade Debtors/Trade Receivables
Current
2,535,561 GBP2024-09-29
2,060,671 GBP2023-09-29
Amounts Owed by Group Undertakings
Current
2,107,487 GBP2024-09-29
2,103,777 GBP2023-09-29
Other Debtors
Current
71,528 GBP2024-09-29
6,959 GBP2023-09-29
Amount of corporation tax that is recoverable
Current
325,304 GBP2024-09-29
183,005 GBP2023-09-29
Prepayments/Accrued Income
Current
138,391 GBP2024-09-29
132,289 GBP2023-09-29
Debtors
Amounts falling due within one year, Current
5,205,144 GBP2024-09-29
Current, Amounts falling due within one year
4,511,428 GBP2023-09-29
Bank Borrowings/Overdrafts
Current
49,000 GBP2024-09-29
597,008 GBP2023-09-29
Finance Lease Liabilities - Total Present Value
Current
100,654 GBP2024-09-29
93,767 GBP2023-09-29
Trade Creditors/Trade Payables
Current
965,468 GBP2024-09-29
1,143,268 GBP2023-09-29
Corporation Tax Payable
Current
114,644 GBP2024-09-29
93,254 GBP2023-09-29
Other Taxation & Social Security Payable
Current
119,800 GBP2024-09-29
185,011 GBP2023-09-29
Other Creditors
Current
1,030,033 GBP2024-09-29
790,042 GBP2023-09-29
Accrued Liabilities
Current
188,623 GBP2024-09-29
288,556 GBP2023-09-29
Bank Borrowings/Overdrafts
Non-current
77,583 GBP2024-09-29
126,583 GBP2023-09-29
Finance Lease Liabilities - Total Present Value
Non-current
175,139 GBP2024-09-29
97,502 GBP2023-09-29
hire purchase agreements
275,793 GBP2024-09-29
191,269 GBP2023-09-29
Amounts set aside to cover potential liabilities or losses
Deferred taxation
191,550 GBP2024-09-29
188,525 GBP2023-09-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2024-09-29
Class 2 ordinary share
480,000 shares2024-09-29
Class 3 ordinary share
420,000 shares2024-09-29
Profit/Loss
Retained earnings (accumulated losses)
625,002 GBP2023-09-30 ~ 2024-09-29