Average Number of Employees
742023-10-01 ~ 2024-09-30
842022-10-01 ~ 2023-09-30
Turnover/Revenue
12,483,698 GBP2023-10-01 ~ 2024-09-30
12,473,465 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-1,902,643 GBP2023-10-01 ~ 2024-09-30
-3,398,821 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
10,581,055 GBP2023-10-01 ~ 2024-09-30
9,074,644 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-12,036,618 GBP2023-10-01 ~ 2024-09-30
-10,891,685 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
-1,455,563 GBP2023-10-01 ~ 2024-09-30
-1,817,041 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
14,167 GBP2023-10-01 ~ 2024-09-30
19,566 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-14,753 GBP2023-10-01 ~ 2024-09-30
-5,556 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-1,456,149 GBP2023-10-01 ~ 2024-09-30
-1,803,031 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-659,894 GBP2023-10-01 ~ 2024-09-30
-1,908,829 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
8,252 GBP2024-09-30
12,938 GBP2023-09-30
Property, Plant & Equipment
51,268 GBP2024-09-30
104,810 GBP2023-09-30
Fixed Assets - Investments
8,000 GBP2024-09-30
8,000 GBP2023-09-30
Fixed Assets
67,520 GBP2024-09-30
125,748 GBP2023-09-30
Debtors
Current
6,055,856 GBP2024-09-30
7,045,573 GBP2023-09-30
Cash at bank and in hand
33 GBP2024-09-30
833,275 GBP2023-09-30
Current Assets
6,055,889 GBP2024-09-30
7,878,848 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-4,346,224 GBP2024-09-30
-5,557,246 GBP2023-09-30
Net Current Assets/Liabilities
1,709,665 GBP2024-09-30
2,321,602 GBP2023-09-30
Total Assets Less Current Liabilities
1,777,185 GBP2024-09-30
2,447,350 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-866 GBP2024-09-30
-11,137 GBP2023-09-30
Net Assets/Liabilities
1,776,319 GBP2024-09-30
2,436,213 GBP2023-09-30
Equity
Called up share capital
50,000 GBP2024-09-30
50,000 GBP2023-09-30
50,000 GBP2022-10-01
Share premium
95,820 GBP2024-09-30
95,820 GBP2023-09-30
95,820 GBP2022-10-01
Retained earnings (accumulated losses)
1,630,499 GBP2024-09-30
2,290,393 GBP2023-09-30
4,199,222 GBP2022-10-01
Equity
1,776,319 GBP2024-09-30
2,436,213 GBP2023-09-30
4,345,042 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
-659,894 GBP2023-10-01 ~ 2024-09-30
-1,908,829 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
64,487 GBP2023-10-01 ~ 2024-09-30
168,430 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
-26,784 GBP2024-09-30
833,275 GBP2023-09-30
2,348,780 GBP2022-10-01
Bank Overdrafts
-26,817 GBP2024-09-30
Audit Fees/Expenses
24,000 GBP2023-10-01 ~ 2024-09-30
25,000 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
7,154,198 GBP2023-10-01 ~ 2024-09-30
7,355,525 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
881,099 GBP2023-10-01 ~ 2024-09-30
974,334 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
8,293,432 GBP2023-10-01 ~ 2024-09-30
8,532,578 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
795,165 GBP2023-10-01 ~ 2024-09-30
1,024,075 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-36,619 GBP2023-10-01 ~ 2024-09-30
1,713,262 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-364,037 GBP2023-10-01 ~ 2024-09-30
-450,758 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,663,046 GBP2024-09-30
2,652,101 GBP2023-09-30
Motor vehicles
80,400 GBP2024-09-30
80,400 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,743,446 GBP2024-09-30
2,732,501 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,553,232 GBP2023-09-30
Motor vehicles
74,459 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,627,691 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
58,546 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Owned/Freehold
5,941 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
64,487 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,611,778 GBP2024-09-30
Motor vehicles
80,400 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,692,178 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment
51,268 GBP2024-09-30
98,869 GBP2023-09-30
Motor vehicles
5,941 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,797,867 GBP2024-09-30
2,958,081 GBP2023-09-30
Other Debtors
Current
35,814 GBP2024-09-30
773,603 GBP2023-09-30
Prepayments/Accrued Income
Current
660,124 GBP2024-09-30
788,457 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
2,562,051 GBP2024-09-30
2,525,432 GBP2023-09-30
Bank Overdrafts
Current
26,817 GBP2024-09-30
Trade Creditors/Trade Payables
Current
328,056 GBP2024-09-30
501,658 GBP2023-09-30
Amounts owed to group undertakings
Current
1,435,319 GBP2024-09-30
1,657,480 GBP2023-09-30
Corporation Tax Payable
Current
335 GBP2024-09-30
156 GBP2023-09-30
Taxation/Social Security Payable
Current
223,746 GBP2024-09-30
483,537 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
10,274 GBP2024-09-30
30,557 GBP2023-09-30
Other Creditors
Current
60,147 GBP2024-09-30
282,839 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
2,261,530 GBP2024-09-30
2,601,019 GBP2023-09-30
Creditors
Current
4,346,224 GBP2024-09-30
5,557,246 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
866 GBP2024-09-30
11,137 GBP2023-09-30
Net Deferred Tax Liability/Asset
2,562,051 GBP2024-09-30
2,525,432 GBP2023-09-30
4,257,604 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
36,619 GBP2023-10-01 ~ 2024-09-30
-1,732,172 GBP2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000,000 shares2024-09-30
5,000,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
0.012023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
281,137 GBP2024-09-30
300,049 GBP2023-09-30
Between one and five year
136,499 GBP2024-09-30
146,642 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
417,636 GBP2024-09-30
446,691 GBP2023-09-30