Average Number of Employees
1322020-10-01 ~ 2021-09-30
1162019-10-01 ~ 2020-09-30
Turnover/Revenue
9,826,708 GBP2020-10-01 ~ 2021-09-30
8,062,974 GBP2019-10-01 ~ 2020-09-30
Cost of Sales
-4,236,430 GBP2020-10-01 ~ 2021-09-30
-3,233,355 GBP2019-10-01 ~ 2020-09-30
Gross Profit/Loss
5,590,278 GBP2020-10-01 ~ 2021-09-30
4,829,619 GBP2019-10-01 ~ 2020-09-30
Administrative Expenses
-4,516,469 GBP2020-10-01 ~ 2021-09-30
-3,875,460 GBP2019-10-01 ~ 2020-09-30
Operating Profit/Loss
1,910,975 GBP2020-10-01 ~ 2021-09-30
1,117,392 GBP2019-10-01 ~ 2020-09-30
Profit/Loss on Ordinary Activities Before Tax
1,900,726 GBP2020-10-01 ~ 2021-09-30
1,073,881 GBP2019-10-01 ~ 2020-09-30
Equity
Retained earnings (accumulated losses)
8,718,486 GBP2021-09-30
7,168,946 GBP2020-09-30
6,295,363 GBP2019-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,549,540 GBP2020-10-01 ~ 2021-09-30
873,583 GBP2019-10-01 ~ 2020-09-30
Intangible Assets
963,116 GBP2021-09-30
1,102,977 GBP2020-09-30
Property, Plant & Equipment
962,592 GBP2021-09-30
1,084,564 GBP2020-09-30
Fixed Assets - Investments
1,174,248 GBP2021-09-30
1,174,248 GBP2020-09-30
Fixed Assets
3,099,956 GBP2021-09-30
3,361,789 GBP2020-09-30
Total Inventories
9,133 GBP2021-09-30
8,990 GBP2020-09-30
Debtors
Current
7,392,740 GBP2021-09-30
5,328,190 GBP2020-09-30
Cash at bank and in hand
1,167,959 GBP2021-09-30
1,542,913 GBP2020-09-30
Current Assets
8,569,832 GBP2021-09-30
6,880,093 GBP2020-09-30
Creditors
Current, Amounts falling due within one year
-2,776,568 GBP2021-09-30
-2,665,582 GBP2020-09-30
Net Current Assets/Liabilities
5,793,264 GBP2021-09-30
4,214,511 GBP2020-09-30
Total Assets Less Current Liabilities
8,893,220 GBP2021-09-30
7,576,300 GBP2020-09-30
Creditors
Non-current, Amounts falling due after one year
-22,606 GBP2021-09-30
-290,500 GBP2020-09-30
Net Assets/Liabilities
8,719,486 GBP2021-09-30
7,169,946 GBP2020-09-30
Equity
Called up share capital
560 GBP2021-09-30
560 GBP2020-09-30
Capital redemption reserve
440 GBP2021-09-30
440 GBP2020-09-30
Equity
8,719,486 GBP2021-09-30
7,169,946 GBP2020-09-30
Audit Fees/Expenses
19,000 GBP2020-10-01 ~ 2021-09-30
18,360 GBP2019-10-01 ~ 2020-09-30
Wages/Salaries
4,837,539 GBP2020-10-01 ~ 2021-09-30
3,704,030 GBP2019-10-01 ~ 2020-09-30
Social Security Costs
506,300 GBP2020-10-01 ~ 2021-09-30
395,614 GBP2019-10-01 ~ 2020-09-30
Staff Costs/Employee Benefits Expense
5,450,373 GBP2020-10-01 ~ 2021-09-30
4,173,487 GBP2019-10-01 ~ 2020-09-30
Director Remuneration
194,610 GBP2020-10-01 ~ 2021-09-30
196,920 GBP2019-10-01 ~ 2020-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,312 GBP2020-10-01 ~ 2021-09-30
-11,746 GBP2019-10-01 ~ 2020-09-30
Tax Expense/Credit at Applicable Tax Rate
361,138 GBP2020-10-01 ~ 2021-09-30
204,037 GBP2019-10-01 ~ 2020-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,400,023 GBP2021-09-30
1,400,023 GBP2020-09-30
Goodwill
19,500 GBP2021-09-30
19,500 GBP2020-09-30
Intangible Assets - Gross Cost
1,419,523 GBP2021-09-30
1,419,523 GBP2020-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
453,482 GBP2021-09-30
313,621 GBP2020-09-30
Goodwill
2,925 GBP2021-09-30
2,925 GBP2020-09-30
Intangible Assets - Accumulated Amortisation & Impairment
456,407 GBP2021-09-30
316,546 GBP2020-09-30
Intangible Assets - Increase From Amortisation Charge for Year
139,861 GBP2020-10-01 ~ 2021-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
946,541 GBP2021-09-30
1,086,402 GBP2020-09-30
Goodwill
16,575 GBP2021-09-30
16,575 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,135,361 GBP2021-09-30
3,792,995 GBP2020-09-30
Motor vehicles
9,557 GBP2021-09-30
9,557 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
5,070,864 GBP2021-09-30
4,722,360 GBP2020-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,057,261 GBP2020-09-30
Motor vehicles
9,557 GBP2020-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,637,796 GBP2020-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
326,934 GBP2020-10-01 ~ 2021-09-30
Owned/Freehold
470,476 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,384,195 GBP2021-09-30
Motor vehicles
9,557 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,108,272 GBP2021-09-30
Property, Plant & Equipment
Plant and equipment
751,166 GBP2021-09-30
735,734 GBP2020-09-30
Land and buildings
211,426 GBP2021-09-30
348,830 GBP2020-09-30
Raw materials and consumables
9,133 GBP2021-09-30
8,990 GBP2020-09-30
Trade Debtors/Trade Receivables
Current
1,337,750 GBP2021-09-30
1,239,366 GBP2020-09-30
Amounts Owed by Group Undertakings
Current
5,063,038 GBP2021-09-30
2,768,177 GBP2020-09-30
Other Debtors
Current
38,449 GBP2021-09-30
902,231 GBP2020-09-30
Prepayments/Accrued Income
Current
953,503 GBP2021-09-30
418,416 GBP2020-09-30
Cash and Cash Equivalents
1,167,959 GBP2021-09-30
1,542,913 GBP2020-09-30
Bank Borrowings
Current
389,477 GBP2020-09-30
Other Remaining Borrowings
Current
68,241 GBP2020-09-30
Trade Creditors/Trade Payables
Current
252,663 GBP2021-09-30
319,612 GBP2020-09-30
Amounts owed to group undertakings
Current
1,055,324 GBP2021-09-30
722,455 GBP2020-09-30
Corporation Tax Payable
Current
177,099 GBP2021-09-30
122,697 GBP2020-09-30
Taxation/Social Security Payable
Current
423,176 GBP2021-09-30
435,616 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Current
19,063 GBP2021-09-30
78,917 GBP2020-09-30
Other Creditors
Current
18,921 GBP2021-09-30
11,046 GBP2020-09-30
Accrued Liabilities/Deferred Income
Current
830,322 GBP2021-09-30
517,521 GBP2020-09-30
Creditors
Current
2,776,568 GBP2021-09-30
2,665,582 GBP2020-09-30
Bank Borrowings
Non-current
267,894 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Non-current
22,606 GBP2021-09-30
22,606 GBP2020-09-30
Creditors
Non-current
22,606 GBP2021-09-30
290,500 GBP2020-09-30
Bank Borrowings
Current, Amounts falling due within one year
389,477 GBP2020-09-30
Total Borrowings
Current, Amounts falling due within one year
457,718 GBP2020-09-30
Bank Borrowings
Non-current, Between one and two years
267,894 GBP2020-09-30
Total Borrowings
725,612 GBP2020-09-30
Minimum gross finance lease payments owing
59,716 GBP2021-09-30
124,892 GBP2020-09-30
Net Deferred Tax Liability/Asset
-151,128 GBP2021-09-30
-115,854 GBP2020-09-30
-211,306 GBP2019-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-35,274 GBP2020-10-01 ~ 2021-09-30
95,452 GBP2019-10-01 ~ 2020-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-156,479 GBP2021-09-30
-117,944 GBP2020-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
560 shares2021-09-30
560 shares2020-09-30
Par Value of Share
Class 1 ordinary share
1.002020-10-01 ~ 2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
343,336 GBP2021-09-30
416,377 GBP2020-09-30
Between one and five year
107,235 GBP2021-09-30
450,571 GBP2020-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
450,571 GBP2021-09-30
866,948 GBP2020-09-30