Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2024-03-31
Turnover/Revenue
12,603,021 GBP2022-10-01 ~ 2024-03-31
7,277,037 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
8,647,188 GBP2022-10-01 ~ 2024-03-31
5,112,628 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,955,833 GBP2022-10-01 ~ 2024-03-31
2,164,409 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
3,487,933 GBP2022-10-01 ~ 2024-03-31
2,262,965 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
471,110 GBP2022-10-01 ~ 2024-03-31
-98,556 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
178 GBP2022-10-01 ~ 2024-03-31
6,089 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
3,242 GBP2022-10-01 ~ 2024-03-31
1,507 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
468,046 GBP2022-10-01 ~ 2024-03-31
-93,974 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
127,408 GBP2022-10-01 ~ 2024-03-31
-2,590 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
340,638 GBP2022-10-01 ~ 2024-03-31
-91,384 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
340,638 GBP2022-10-01 ~ 2024-03-31
-91,384 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
10,960 GBP2024-03-31
50,590 GBP2022-09-30
Property, Plant & Equipment
450,403 GBP2024-03-31
525,624 GBP2022-09-30
Fixed Assets - Investments
1,000 GBP2024-03-31
1,000 GBP2022-09-30
Fixed Assets
462,363 GBP2024-03-31
577,214 GBP2022-09-30
Total Inventories
625,755 GBP2024-03-31
558,842 GBP2022-09-30
Debtors
2,655,579 GBP2024-03-31
2,235,873 GBP2022-09-30
Cash at bank and in hand
216,130 GBP2024-03-31
196,260 GBP2022-09-30
Current Assets
3,497,464 GBP2024-03-31
2,990,975 GBP2022-09-30
Creditors
Current
1,321,883 GBP2024-03-31
1,071,118 GBP2022-09-30
Net Current Assets/Liabilities
2,175,581 GBP2024-03-31
1,919,857 GBP2022-09-30
Total Assets Less Current Liabilities
2,637,944 GBP2024-03-31
2,497,071 GBP2022-09-30
Creditors
Non-current
-41,639 GBP2024-03-31
Net Assets/Liabilities
2,571,073 GBP2024-03-31
2,480,435 GBP2022-09-30
Equity
Called up share capital
2,000 GBP2024-03-31
2,000 GBP2022-09-30
2,000 GBP2021-09-30
Retained earnings (accumulated losses)
2,569,073 GBP2024-03-31
2,478,435 GBP2022-09-30
2,669,819 GBP2021-09-30
Equity
2,571,073 GBP2024-03-31
2,480,435 GBP2022-09-30
2,671,819 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2022-10-01 ~ 2024-03-31
-100,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-250,000 GBP2022-10-01 ~ 2024-03-31
-100,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
340,638 GBP2022-10-01 ~ 2024-03-31
-91,384 GBP2021-10-01 ~ 2022-09-30
Bank Overdrafts
-218,153 GBP2021-09-30
Wages/Salaries
1,828,312 GBP2022-10-01 ~ 2024-03-31
1,104,519 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
155,958 GBP2022-10-01 ~ 2024-03-31
87,686 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,980 GBP2022-10-01 ~ 2024-03-31
13,253 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,009,250 GBP2022-10-01 ~ 2024-03-31
1,205,458 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
532022-10-01 ~ 2024-03-31
562021-10-01 ~ 2022-09-30
Director Remuneration
29,859 GBP2022-10-01 ~ 2024-03-31
19,906 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
160,504 GBP2022-10-01 ~ 2024-03-31
102,121 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
118,812 GBP2022-10-01 ~ 2024-03-31
5,161 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
2,567,884 GBP2022-09-30
Development expenditure
114,680 GBP2022-09-30
Intangible Assets - Gross Cost
2,682,564 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,567,884 GBP2024-03-31
2,567,884 GBP2022-09-30
Development expenditure
103,720 GBP2024-03-31
64,090 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
2,671,604 GBP2024-03-31
2,631,974 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
39,630 GBP2022-10-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
39,630 GBP2022-10-01 ~ 2024-03-31
Intangible Assets
Development expenditure
10,960 GBP2024-03-31
50,590 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
298,056 GBP2024-03-31
285,966 GBP2022-09-30
Furniture and fittings
512,550 GBP2024-03-31
497,600 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
88,485 GBP2024-03-31
52,792 GBP2022-09-30
Furniture and fittings
473,455 GBP2024-03-31
457,788 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
35,693 GBP2022-10-01 ~ 2024-03-31
Furniture and fittings
15,667 GBP2022-10-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
209,571 GBP2024-03-31
233,174 GBP2022-09-30
Furniture and fittings
39,095 GBP2024-03-31
39,812 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
48,624 GBP2024-03-31
48,624 GBP2022-09-30
Computers
225,610 GBP2024-03-31
181,842 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,723,740 GBP2024-03-31
1,638,457 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
37,723 GBP2024-03-31
31,182 GBP2022-09-30
Computers
202,304 GBP2024-03-31
178,357 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,273,337 GBP2024-03-31
1,112,833 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
6,541 GBP2022-10-01 ~ 2024-03-31
Computers
23,947 GBP2022-10-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
160,504 GBP2022-10-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
10,901 GBP2024-03-31
17,442 GBP2022-09-30
Computers
23,306 GBP2024-03-31
3,485 GBP2022-09-30
Investments in Group Undertakings
Cost valuation
1,000 GBP2022-09-30
Investments in Group Undertakings
1,000 GBP2024-03-31
1,000 GBP2022-09-30
Merchandise
558,842 GBP2022-09-30
Finished Goods
625,755 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
10,306 GBP2024-03-31
28,142 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
570,541 GBP2024-03-31
547,805 GBP2022-09-30
Other Debtors
Current
1,346,288 GBP2024-03-31
906,596 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
64,465 GBP2022-09-30
Amount of value-added tax that is recoverable
Current
171,457 GBP2024-03-31
148,518 GBP2022-09-30
Prepayments/Accrued Income
Current
35,290 GBP2024-03-31
25,311 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
2,655,579 GBP2024-03-31
2,222,743 GBP2022-09-30
Other Debtors
Non-current
13,130 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
24,983 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,137,561 GBP2024-03-31
1,019,810 GBP2022-09-30
Corporation Tax Payable
Current
118,812 GBP2024-03-31
Other Taxation & Social Security Payable
Current
20,708 GBP2024-03-31
25,267 GBP2022-09-30
Other Creditors
Current
3,305 GBP2024-03-31
Accrued Liabilities
Current
16,514 GBP2024-03-31
22,793 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
41,639 GBP2024-03-31
Between one and five year, hire purchase agreements
41,639 GBP2024-03-31
hire purchase agreements
66,622 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
25,232 GBP2024-03-31
16,636 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
340,638 GBP2022-10-01 ~ 2024-03-31