Cost of Sales
-14,877,583 GBP2023-10-01 ~ 2024-12-31
-12,634,257 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-8,104,441 GBP2023-10-01 ~ 2024-12-31
-6,284,362 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
801,665 GBP2023-10-01 ~ 2024-12-31
272,795 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
4,414,818 GBP2023-10-01 ~ 2024-12-31
704,577 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
3,290,699 GBP2023-10-01 ~ 2024-12-31
522,172 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
3,278,486 GBP2023-10-01 ~ 2024-12-31
411,564 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Other
231,058 GBP2024-12-31
317,704 GBP2023-09-30
Property, Plant & Equipment
2,320,887 GBP2024-12-31
2,442,147 GBP2023-09-30
Fixed Assets - Investments
999,800 GBP2024-12-31
0 GBP2023-09-30
Fixed Assets
3,551,745 GBP2024-12-31
2,759,851 GBP2023-09-30
Debtors
2,361,379 GBP2024-12-31
3,373,314 GBP2023-09-30
Cash at bank and in hand
24,053,063 GBP2024-12-31
19,797,952 GBP2023-09-30
Current Assets
30,093,886 GBP2024-12-31
26,843,238 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-4,634,083 GBP2024-12-31
-3,238,508 GBP2023-09-30
Net Current Assets/Liabilities
25,459,803 GBP2024-12-31
23,604,730 GBP2023-09-30
Total Assets Less Current Liabilities
29,011,548 GBP2024-12-31
26,364,581 GBP2023-09-30
Net Assets/Liabilities
28,887,514 GBP2024-12-31
26,224,933 GBP2023-09-30
Equity
Called up share capital
22,000 GBP2024-12-31
22,000 GBP2023-09-30
22,000 GBP2022-09-30
Share premium
28,966 GBP2024-12-31
28,966 GBP2023-09-30
28,966 GBP2022-09-30
Capital redemption reserve
3,000 GBP2024-12-31
3,000 GBP2023-09-30
3,000 GBP2022-09-30
Retained earnings (accumulated losses)
28,796,909 GBP2024-12-31
26,122,115 GBP2023-09-30
26,149,943 GBP2022-09-30
Equity
28,887,514 GBP2024-12-31
26,224,933 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
3,290,699 GBP2023-10-01 ~ 2024-12-31
522,172 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-550,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-615,905 GBP2023-10-01 ~ 2024-12-31
Audit Fees/Expenses
35,000 GBP2023-10-01 ~ 2024-12-31
39,650 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
712023-10-01 ~ 2024-12-31
712022-10-01 ~ 2023-09-30
Wages/Salaries
3,967,837 GBP2023-10-01 ~ 2024-12-31
3,168,869 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
289,173 GBP2023-10-01 ~ 2024-12-31
127,074 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,768,601 GBP2023-10-01 ~ 2024-12-31
3,652,380 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
381,445 GBP2023-10-01 ~ 2024-12-31
257,264 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-27,827 GBP2023-10-01 ~ 2024-12-31
0 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
346,586 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,444,170 GBP2023-09-30
Plant and equipment
118,052 GBP2024-12-31
118,052 GBP2023-09-30
Furniture and fittings
407,150 GBP2024-12-31
349,122 GBP2023-09-30
Computers
153,850 GBP2024-12-31
343,330 GBP2023-09-30
Motor vehicles
299,701 GBP2024-12-31
375,365 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
4,489,864 GBP2024-12-31
4,510,765 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-10-01 ~ 2024-12-31
Furniture and fittings
0 GBP2023-10-01 ~ 2024-12-31
Computers
-208,541 GBP2023-10-01 ~ 2024-12-31
Motor vehicles
-75,664 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-284,205 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,502,784 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
464,246 GBP2023-09-30
Plant and equipment
79,162 GBP2024-12-31
50,171 GBP2023-09-30
Furniture and fittings
333,510 GBP2024-12-31
289,760 GBP2023-09-30
Computers
131,194 GBP2024-12-31
319,312 GBP2023-09-30
Motor vehicles
234,195 GBP2024-12-31
236,531 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,168,977 GBP2024-12-31
2,068,618 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
105,014 GBP2023-10-01 ~ 2024-12-31
Plant and equipment
28,991 GBP2023-10-01 ~ 2024-12-31
Furniture and fittings
43,750 GBP2023-10-01 ~ 2024-12-31
Computers
20,423 GBP2023-10-01 ~ 2024-12-31
Motor vehicles
73,328 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
384,564 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-10-01 ~ 2024-12-31
Furniture and fittings
0 GBP2023-10-01 ~ 2024-12-31
Computers
-208,541 GBP2023-10-01 ~ 2024-12-31
Motor vehicles
-75,664 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-284,205 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,933,524 GBP2024-12-31
Plant and equipment
38,890 GBP2024-12-31
67,881 GBP2023-09-30
Furniture and fittings
73,640 GBP2024-12-31
59,362 GBP2023-09-30
Computers
22,656 GBP2024-12-31
24,018 GBP2023-09-30
Motor vehicles
65,506 GBP2024-12-31
138,834 GBP2023-09-30
Land and buildings, Owned/Freehold
1,979,924 GBP2023-09-30
Finished Goods/Goods for Resale
3,679,444 GBP2024-12-31
3,671,972 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,107,098 GBP2024-12-31
2,698,638 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
311,461 GBP2023-09-30
Other Debtors
Current
3,483 GBP2024-12-31
73,887 GBP2023-09-30
Prepayments/Accrued Income
Current
201,946 GBP2024-12-31
240,476 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
2,361,379 GBP2024-12-31
3,373,314 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,036,318 GBP2024-12-31
2,508,505 GBP2023-09-30
Corporation Tax Payable
Current
1,162,995 GBP2024-12-31
0 GBP2023-09-30
Other Taxation & Social Security Payable
Current
778,274 GBP2024-12-31
174,464 GBP2023-09-30
Other Creditors
Current
255,956 GBP2024-12-31
47,973 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
400,540 GBP2024-12-31
507,566 GBP2023-09-30
Creditors
Current
4,634,083 GBP2024-12-31
3,238,508 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
22,000 shares2024-12-31
22,000 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
117,515 GBP2024-12-31
159,294 GBP2023-09-30
Between two and five year
142,441 GBP2024-12-31
385,299 GBP2023-09-30
More than five year
0 GBP2024-12-31
1,342 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
259,956 GBP2024-12-31
545,935 GBP2023-09-30
Cash and Cash Equivalents
24,053,063 GBP2024-12-31
19,797,952 GBP2023-09-30