Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
20,260,595 GBP2023-10-01 ~ 2024-09-30
16,325,294 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-13,190,924 GBP2023-10-01 ~ 2024-09-30
-11,419,422 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
7,069,671 GBP2023-10-01 ~ 2024-09-30
4,905,872 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-10,920 GBP2023-10-01 ~ 2024-09-30
-8,830 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-6,776,956 GBP2023-10-01 ~ 2024-09-30
-4,735,127 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
281,795 GBP2023-10-01 ~ 2024-09-30
161,915 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
258,104 GBP2023-10-01 ~ 2024-09-30
145,868 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
183,458 GBP2023-10-01 ~ 2024-09-30
93,020 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
183,458 GBP2023-10-01 ~ 2024-09-30
93,020 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
235,117 GBP2024-09-30
173,773 GBP2023-09-30
Property, Plant & Equipment
517,403 GBP2024-09-30
385,979 GBP2023-09-30
Fixed Assets
752,520 GBP2024-09-30
559,752 GBP2023-09-30
Total Inventories
182,734 GBP2024-09-30
70,000 GBP2023-09-30
Debtors
1,895,160 GBP2024-09-30
1,866,869 GBP2023-09-30
Cash at bank and in hand
686,829 GBP2024-09-30
160,032 GBP2023-09-30
Current Assets
2,764,723 GBP2024-09-30
2,096,901 GBP2023-09-30
Net Current Assets/Liabilities
187,267 GBP2024-09-30
54,112 GBP2023-09-30
Total Assets Less Current Liabilities
939,787 GBP2024-09-30
613,864 GBP2023-09-30
Net Assets/Liabilities
428,891 GBP2024-09-30
345,433 GBP2023-09-30
Equity
Called up share capital
1 GBP2024-09-30
1 GBP2023-09-30
1 GBP2022-09-30
Retained earnings (accumulated losses)
428,890 GBP2024-09-30
345,432 GBP2023-09-30
322,412 GBP2022-09-30
Equity
428,891 GBP2024-09-30
345,433 GBP2023-09-30
322,413 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-10-01 ~ 2024-09-30
-70,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-100,000 GBP2023-10-01 ~ 2024-09-30
-70,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
183,458 GBP2023-10-01 ~ 2024-09-30
93,020 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
3,722,808 GBP2023-10-01 ~ 2024-09-30
2,215,916 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,835 GBP2023-10-01 ~ 2024-09-30
59,928 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,797,643 GBP2023-10-01 ~ 2024-09-30
2,275,844 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1202023-10-01 ~ 2024-09-30
742022-10-01 ~ 2023-09-30
Director Remuneration
59,342 GBP2023-10-01 ~ 2024-09-30
60,367 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
84,781 GBP2023-10-01 ~ 2024-09-30
58,611 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
15,000 GBP2023-10-01 ~ 2024-09-30
Current Tax for the Period
58,886 GBP2023-10-01 ~ 2024-09-30
15,526 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
286,560 GBP2024-09-30
196,560 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
51,443 GBP2024-09-30
22,787 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
28,656 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Net goodwill
235,117 GBP2024-09-30
173,773 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
225,024 GBP2024-09-30
137,089 GBP2023-09-30
Motor vehicles
752,543 GBP2024-09-30
567,274 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
977,567 GBP2024-09-30
704,363 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-51,990 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-51,990 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
96,013 GBP2024-09-30
53,009 GBP2023-09-30
Motor vehicles
364,151 GBP2024-09-30
265,375 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
460,164 GBP2024-09-30
318,384 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
43,004 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
129,464 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
172,468 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-30,688 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-30,688 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
129,011 GBP2024-09-30
84,080 GBP2023-09-30
Motor vehicles
388,392 GBP2024-09-30
301,899 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
87,687 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
263,350 GBP2024-09-30
Under hire purchased contracts or finance leases, Motor vehicles
210,435 GBP2023-09-30
Merchandise
182,734 GBP2024-09-30
70,000 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,627,578 GBP2024-09-30
1,616,797 GBP2023-09-30
Other Debtors
Current
185,002 GBP2024-09-30
119,709 GBP2023-09-30
Amount of value-added tax that is recoverable
Current
64,491 GBP2024-09-30
100,305 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
1,895,160 GBP2024-09-30
1,866,869 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
10,000 GBP2024-09-30
10,000 GBP2023-09-30
Other Remaining Borrowings
Current
397,165 GBP2024-09-30
341,645 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
94,858 GBP2024-09-30
72,725 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,544,249 GBP2024-09-30
1,473,766 GBP2023-09-30
Corporation Tax Payable
Current
117,540 GBP2024-09-30
62,395 GBP2023-09-30
Other Taxation & Social Security Payable
Current
143,185 GBP2024-09-30
69,049 GBP2023-09-30
Accrued Liabilities
Current
258,429 GBP2024-09-30
6,000 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
7,500 GBP2024-09-30
17,500 GBP2023-09-30
Other Remaining Borrowings
Non-current
223,959 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Non-current
190,289 GBP2024-09-30
177,543 GBP2023-09-30
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-09-30
Between two and five year, Non-current
7,500 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
94,858 GBP2024-09-30
Between one and five year, hire purchase agreements
190,289 GBP2024-09-30
hire purchase agreements
285,147 GBP2024-09-30
250,268 GBP2023-09-30
Total Borrowings
Secured
637,520 GBP2024-09-30
591,913 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
89,148 GBP2024-09-30
73,388 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
183,458 GBP2023-10-01 ~ 2024-09-30