Distribution Costs
-252,068 GBP2024-10-01 ~ 2025-09-30
-214,933 GBP2023-10-01 ~ 2024-09-30
Administrative Expenses
-5,970,167 GBP2024-10-01 ~ 2025-09-30
-5,751,881 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
7,240 GBP2024-10-01 ~ 2025-09-30
10,692 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
1,905,473 GBP2024-10-01 ~ 2025-09-30
1,575,442 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
1,088,369 GBP2024-10-01 ~ 2025-09-30
2,044,913 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Other than goodwill
1,680,060 GBP2025-09-30
2,101,541 GBP2024-09-30
Property, Plant & Equipment
1,878,317 GBP2025-09-30
1,838,026 GBP2024-09-30
Fixed Assets
3,558,377 GBP2025-09-30
3,939,567 GBP2024-09-30
Debtors
4,387,148 GBP2025-09-30
4,654,041 GBP2024-09-30
Cash at bank and in hand
3,218,140 GBP2025-09-30
2,346,883 GBP2024-09-30
Current Assets
13,907,866 GBP2025-09-30
11,675,649 GBP2024-09-30
Creditors
Amounts falling due within one year
-4,345,370 GBP2025-09-30
-3,963,903 GBP2024-09-30
Net Current Assets/Liabilities
9,562,496 GBP2025-09-30
7,711,746 GBP2024-09-30
Total Assets Less Current Liabilities
13,120,873 GBP2025-09-30
11,651,313 GBP2024-09-30
Creditors
Amounts falling due after one year
-6,001,138 GBP2025-09-30
-2,805,053 GBP2024-09-30
Net Assets/Liabilities
6,470,897 GBP2025-09-30
8,582,528 GBP2024-09-30
Equity
Called up share capital
4,200,451 GBP2025-09-30
4,200,451 GBP2024-09-30
4,200,451 GBP2023-09-30
Retained earnings (accumulated losses)
2,270,446 GBP2025-09-30
4,382,077 GBP2024-09-30
2,337,164 GBP2023-09-30
Equity
6,470,897 GBP2025-09-30
8,582,528 GBP2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,088,369 GBP2024-10-01 ~ 2025-09-30
2,044,913 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-3,200,000 GBP2024-10-01 ~ 2025-09-30
Audit Fees/Expenses
17,000 GBP2024-10-01 ~ 2025-09-30
17,000 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
1622024-10-01 ~ 2025-09-30
1562023-10-01 ~ 2024-09-30
Wages/Salaries
6,875,157 GBP2024-10-01 ~ 2025-09-30
6,069,470 GBP2023-10-01 ~ 2024-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
360,956 GBP2024-10-01 ~ 2025-09-30
282,206 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
7,921,580 GBP2024-10-01 ~ 2025-09-30
6,922,162 GBP2023-10-01 ~ 2024-09-30
Director Remuneration
110,947 GBP2024-10-01 ~ 2025-09-30
105,750 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
817,264 GBP2024-10-01 ~ 2025-09-30
-466,364 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Computer software
1,523,302 GBP2025-09-30
1,517,272 GBP2024-09-30
Development expenditure
2,284,200 GBP2025-09-30
2,074,970 GBP2024-09-30
Intangible Assets - Gross Cost
3,807,502 GBP2025-09-30
3,592,242 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,367,801 GBP2025-09-30
1,035,519 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
2,127,442 GBP2025-09-30
1,490,701 GBP2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
137,312 GBP2024-10-01 ~ 2025-09-30
Intangible Assets - Increase From Amortisation Charge for Year
441,771 GBP2024-10-01 ~ 2025-09-30
Intangible Assets
Development expenditure
916,399 GBP2025-09-30
1,039,451 GBP2024-09-30
Intangible Assets
1,680,060 GBP2025-09-30
2,101,541 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,223,547 GBP2025-09-30
5,594,663 GBP2024-09-30
Furniture and fittings
1,619,365 GBP2025-09-30
1,504,166 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
8,458,802 GBP2025-09-30
8,660,130 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-597,550 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
0 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-597,550 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,492,750 GBP2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,740,942 GBP2025-09-30
5,129,690 GBP2024-09-30
Furniture and fittings
1,460,297 GBP2025-09-30
1,381,903 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,580,485 GBP2025-09-30
6,822,104 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
208,802 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
78,394 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
355,931 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-597,550 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
0 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-597,550 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
379,246 GBP2025-09-30
Property, Plant & Equipment
Plant and equipment
482,605 GBP2025-09-30
464,973 GBP2024-09-30
Furniture and fittings
159,068 GBP2025-09-30
122,263 GBP2024-09-30
Land and buildings
893,660 GBP2024-09-30
Finished Goods/Goods for Resale
794,202 GBP2025-09-30
600,337 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
2,414,310 GBP2025-09-30
2,700,418 GBP2024-09-30
Amount of corporation tax that is recoverable
Current
104,572 GBP2025-09-30
445,548 GBP2024-09-30
Amounts Owed by Group Undertakings
Current
657,517 GBP2025-09-30
96,902 GBP2024-09-30
Other Debtors
Current
130,870 GBP2025-09-30
235,362 GBP2024-09-30
Prepayments/Accrued Income
Current
813,709 GBP2025-09-30
482,151 GBP2024-09-30
Debtors - Deferred Tax Asset
Current
0 GBP2025-09-30
466,364 GBP2024-09-30
Other Debtors
Non-current
266,170 GBP2025-09-30
227,296 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Current
3,915 GBP2025-09-30
14,937 GBP2024-09-30
Trade Creditors/Trade Payables
Current
1,650,628 GBP2025-09-30
1,392,287 GBP2024-09-30
Amounts owed to group undertakings
Current
709,931 GBP2025-09-30
640,256 GBP2024-09-30
Other Taxation & Social Security Payable
Current
217,223 GBP2025-09-30
132,012 GBP2024-09-30
Other Creditors
Current
151,506 GBP2025-09-30
127,211 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
1,612,167 GBP2025-09-30
1,657,200 GBP2024-09-30
Creditors
Current
4,345,370 GBP2025-09-30
3,963,903 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2025-09-30
3,915 GBP2024-09-30
Amounts owed to group undertakings
Non-current
6,001,138 GBP2025-09-30
2,801,138 GBP2024-09-30
Creditors
Non-current
6,001,138 GBP2025-09-30
2,805,053 GBP2024-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
3,965 GBP2025-09-30
15,859 GBP2024-09-30
Minimum gross finance lease payments owing
3,965 GBP2025-09-30
19,824 GBP2024-09-30
Finance Lease Liabilities - Total Present Value
3,915 GBP2025-09-30
18,852 GBP2024-09-30
Par Value of Share
Class 1 ordinary share
10 GBP2024-10-01 ~ 2025-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
42,004,510 shares2025-09-30
42,004,510 shares2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
40,714 GBP2025-09-30
38,088 GBP2024-09-30
Between two and five year
6,986 GBP2025-09-30
11,903 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
47,700 GBP2025-09-30
49,991 GBP2024-09-30