Average Number of Employees
102021-10-01 ~ 2022-09-30
92020-10-01 ~ 2021-09-30
Turnover/Revenue
1,159,650 GBP2021-10-01 ~ 2022-09-30
1,245,485 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
-197,058 GBP2021-10-01 ~ 2022-09-30
-209,367 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
962,592 GBP2021-10-01 ~ 2022-09-30
1,036,118 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
-951,302 GBP2021-10-01 ~ 2022-09-30
-876,970 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
11,290 GBP2021-10-01 ~ 2022-09-30
219,856 GBP2020-10-01 ~ 2021-09-30
Equity
Retained earnings (accumulated losses)
332,983 GBP2022-09-30
327,693 GBP2021-09-30
237,970 GBP2020-10-01
Profit/Loss
Retained earnings (accumulated losses)
5,290 GBP2021-10-01 ~ 2022-09-30
179,723 GBP2020-10-01 ~ 2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-90,000 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment
1,197 GBP2022-09-30
1,632 GBP2021-09-30
Fixed Assets
1,197 GBP2022-09-30
1,632 GBP2021-09-30
Debtors
Current
334,195 GBP2022-09-30
434,073 GBP2021-09-30
Cash at bank and in hand
327,809 GBP2022-09-30
226,926 GBP2021-09-30
Current Assets
662,004 GBP2022-09-30
660,999 GBP2021-09-30
Creditors
Current, Amounts falling due within one year
-154,919 GBP2022-09-30
-159,530 GBP2021-09-30
Net Current Assets/Liabilities
507,085 GBP2022-09-30
501,469 GBP2021-09-30
Total Assets Less Current Liabilities
508,282 GBP2022-09-30
503,101 GBP2021-09-30
Net Assets/Liabilities
507,983 GBP2022-09-30
502,693 GBP2021-09-30
Equity
Called up share capital
175,000 GBP2022-09-30
175,000 GBP2021-09-30
Equity
507,983 GBP2022-09-30
502,693 GBP2021-09-30
Audit Fees/Expenses
11,020 GBP2021-10-01 ~ 2022-09-30
10,020 GBP2020-10-01 ~ 2021-09-30
Wages/Salaries
381,645 GBP2021-10-01 ~ 2022-09-30
357,480 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
37,084 GBP2021-10-01 ~ 2022-09-30
33,878 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
424,848 GBP2021-10-01 ~ 2022-09-30
397,570 GBP2020-10-01 ~ 2021-09-30
Director Remuneration
220,000 GBP2021-10-01 ~ 2022-09-30
188,000 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-109 GBP2021-10-01 ~ 2022-09-30
-89 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
11,290 GBP2021-10-01 ~ 2022-09-30
219,856 GBP2020-10-01 ~ 2021-09-30
Tax Expense/Credit at Applicable Tax Rate
2,145 GBP2021-10-01 ~ 2022-09-30
41,773 GBP2020-10-01 ~ 2021-09-30
Dividends Paid on Shares
90,000 GBP2020-10-01 ~ 2021-09-30
Intangible Assets - Gross Cost
Goodwill
172,083 GBP2022-09-30
172,083 GBP2021-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
172,083 GBP2022-09-30
172,083 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
42,665 GBP2022-09-30
42,308 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
40,676 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
792 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
41,468 GBP2022-09-30
Property, Plant & Equipment
Furniture and fittings
1,197 GBP2022-09-30
1,632 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
9,129 GBP2022-09-30
6,364 GBP2021-09-30
Amounts Owed by Group Undertakings
Current
68,354 GBP2022-09-30
68,354 GBP2021-09-30
Other Debtors
Current
7,098 GBP2022-09-30
10,000 GBP2021-09-30
Prepayments/Accrued Income
Current
249,614 GBP2022-09-30
349,355 GBP2021-09-30
Cash and Cash Equivalents
327,809 GBP2022-09-30
226,926 GBP2021-09-30
Trade Creditors/Trade Payables
Current
10,594 GBP2022-09-30
1,934 GBP2021-09-30
Corporation Tax Payable
Current
55,811 GBP2022-09-30
49,702 GBP2021-09-30
Taxation/Social Security Payable
Current
27,277 GBP2022-09-30
36,890 GBP2021-09-30
Other Creditors
Current
656 GBP2022-09-30
3,352 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
60,581 GBP2022-09-30
67,652 GBP2021-09-30
Creditors
Current
154,919 GBP2022-09-30
159,530 GBP2021-09-30
Net Deferred Tax Liability/Asset
-299 GBP2022-09-30
-408 GBP2021-09-30
-729 GBP2020-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
109 GBP2021-10-01 ~ 2022-09-30
321 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-299 GBP2022-09-30
-408 GBP2021-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
175,000 shares2022-09-30
175,000 shares2021-09-30
Par Value of Share
Class 1 ordinary share
1.002021-10-01 ~ 2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
54,825 GBP2022-09-30
54,825 GBP2021-09-30
Between one and five year
45,688 GBP2022-09-30
100,513 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
100,513 GBP2022-09-30
155,338 GBP2021-09-30