Cost of Sales
-413,067 GBP2023-10-01 ~ 2024-09-30
-328,496 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-5,097,602 GBP2023-10-01 ~ 2024-09-30
-4,683,310 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
8,123 GBP2023-10-01 ~ 2024-09-30
1,894 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
333,701 GBP2023-10-01 ~ 2024-09-30
-408,550 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
327,431 GBP2023-10-01 ~ 2024-09-30
-413,350 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
4,200,890 GBP2024-09-30
3,873,459 GBP2023-09-30
4,286,809 GBP2022-09-30
Property, Plant & Equipment
6,280,842 GBP2024-09-30
5,951,449 GBP2023-09-30
Debtors
121,067 GBP2024-09-30
108,016 GBP2023-09-30
Cash at bank and in hand
561,456 GBP2024-09-30
236,327 GBP2023-09-30
Current Assets
701,904 GBP2024-09-30
364,271 GBP2023-09-30
Creditors
Amounts falling due within one year
-2,178,238 GBP2023-09-30
Net Current Assets/Liabilities
-1,632,734 GBP2024-09-30
-1,813,967 GBP2023-09-30
Total Assets Less Current Liabilities
4,648,108 GBP2024-09-30
4,137,482 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-264,023 GBP2023-09-30
Net Assets/Liabilities
4,200,890 GBP2024-09-30
3,873,459 GBP2023-09-30
Equity
Called up share capital
0 GBP2024-09-30
0 GBP2023-09-30
Equity
4,200,890 GBP2024-09-30
3,873,459 GBP2023-09-30
Audit Fees/Expenses
15,750 GBP2023-10-01 ~ 2024-09-30
15,000 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1802023-10-01 ~ 2024-09-30
1662022-10-01 ~ 2023-09-30
Wages/Salaries
2,970,118 GBP2023-10-01 ~ 2024-09-30
2,571,856 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,825 GBP2023-10-01 ~ 2024-09-30
40,978 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,227,729 GBP2023-10-01 ~ 2024-09-30
2,783,548 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
12,000 GBP2023-10-01 ~ 2024-09-30
12,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,855,476 GBP2024-09-30
1,802,444 GBP2023-09-30
Furniture and fittings
2,724,690 GBP2024-09-30
2,429,776 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
10,305,003 GBP2024-09-30
10,562,673 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-453,721 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-1,096,148 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,383,321 GBP2024-09-30
1,354,868 GBP2023-09-30
Furniture and fittings
1,038,050 GBP2024-09-30
1,238,338 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,024,161 GBP2024-09-30
4,611,224 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
134,990 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
28,453 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
237,838 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
401,281 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-438,126 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-988,344 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
472,155 GBP2024-09-30
447,576 GBP2023-09-30
Furniture and fittings
1,686,640 GBP2024-09-30
1,191,438 GBP2023-09-30
Finished Goods/Goods for Resale
19,381 GBP2024-09-30
19,928 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
18,584 GBP2024-09-30
5,512 GBP2023-09-30
Other Debtors
Current
21,195 GBP2024-09-30
39,306 GBP2023-09-30
Prepayments/Accrued Income
Current
81,288 GBP2024-09-30
63,198 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
1,169,681 GBP2024-09-30
1,177,761 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
79,152 GBP2024-09-30
26,019 GBP2023-09-30
Trade Creditors/Trade Payables
Current
129,527 GBP2024-09-30
120,664 GBP2023-09-30
Corporation Tax Payable
Current
6,270 GBP2024-09-30
5,646 GBP2023-09-30
Other Taxation & Social Security Payable
Current
42,502 GBP2024-09-30
38,098 GBP2023-09-30
Other Creditors
Current
38,610 GBP2024-09-30
23,411 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
868,896 GBP2024-09-30
786,639 GBP2023-09-30
Creditors
Current
2,334,638 GBP2024-09-30
2,178,238 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
150,000 GBP2024-09-30
240,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
297,218 GBP2024-09-30
24,023 GBP2023-09-30
Creditors
Non-current
447,218 GBP2024-09-30
264,023 GBP2023-09-30
Bank Borrowings
1,319,681 GBP2024-09-30
1,417,761 GBP2023-09-30
Total Borrowings
Current
1,169,681 GBP2024-09-30
1,177,761 GBP2023-09-30
Non-current
150,000 GBP2024-09-30
240,000 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
79,152 GBP2024-09-30
26,019 GBP2023-09-30
Minimum gross finance lease payments owing
376,370 GBP2024-09-30
50,042 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
26,000 GBP2024-09-30
28,666 GBP2023-09-30
Between two and five year
104,000 GBP2024-09-30
104,000 GBP2023-09-30
More than five year
130,000 GBP2024-09-30
130,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
260,000 GBP2024-09-30
262,666 GBP2023-09-30