(expand)Administrative Expenses
-2,727,187 GBP2022-10-01 ~ 2023-09-30
-3,153,426 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
4,806 GBP2022-10-01 ~ 2023-09-30
4,365 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
205,747 GBP2022-10-01 ~ 2023-09-30
-120,131 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
121,946 GBP2022-10-01 ~ 2023-09-30
-73,582 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
121,946 GBP2022-10-01 ~ 2023-09-30
-73,582 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
Other
2,880 GBP2023-09-30
4,067 GBP2022-09-30
Property, Plant & Equipment
1,080,545 GBP2023-09-30
1,058,248 GBP2022-09-30
Fixed Assets - Investments
0 GBP2023-09-30
75 GBP2022-09-30
Fixed Assets
1,083,425 GBP2023-09-30
1,062,390 GBP2022-09-30
Debtors
870,015 GBP2023-09-30
1,143,930 GBP2022-09-30
Current assets - Investments
56,875 GBP2023-09-30
68,211 GBP2022-09-30
Cash at bank and in hand
527,171 GBP2023-09-30
585,997 GBP2022-09-30
Current Assets
3,161,521 GBP2023-09-30
3,917,086 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-1,331,173 GBP2023-09-30
-1,729,333 GBP2022-09-30
Net Current Assets/Liabilities
1,830,348 GBP2023-09-30
2,187,753 GBP2022-09-30
Total Assets Less Current Liabilities
2,913,773 GBP2023-09-30
3,250,143 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-42,647 GBP2023-09-30
-408,652 GBP2022-09-30
Net Assets/Liabilities
2,699,419 GBP2023-09-30
2,717,473 GBP2022-09-30
Equity
Called up share capital
80 GBP2023-09-30
80 GBP2022-09-30
80 GBP2021-09-30
Capital redemption reserve
20 GBP2023-09-30
20 GBP2022-09-30
20 GBP2021-09-30
Retained earnings (accumulated losses)
2,699,319 GBP2023-09-30
2,717,373 GBP2022-09-30
2,850,955 GBP2021-09-30
Equity
2,699,419 GBP2023-09-30
2,717,473 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
121,946 GBP2022-10-01 ~ 2023-09-30
-73,582 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-140,000 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
542022-10-01 ~ 2023-09-30
592021-10-01 ~ 2022-09-30
Wages/Salaries
1,605,750 GBP2022-10-01 ~ 2023-09-30
1,657,801 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,793 GBP2022-10-01 ~ 2023-09-30
63,746 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,814,110 GBP2022-10-01 ~ 2023-09-30
1,885,447 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
100,964 GBP2022-10-01 ~ 2023-09-30
109,319 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
47,689 GBP2022-10-01 ~ 2023-09-30
-19,622 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
57,482 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
54,602 GBP2023-09-30
53,415 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,187 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Development expenditure
2,880 GBP2023-09-30
4,067 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
504,146 GBP2023-09-30
504,146 GBP2022-09-30
Land and buildings, Under hire purchased contracts or finance leases
196,553 GBP2023-09-30
194,113 GBP2022-09-30
Plant and equipment
186,782 GBP2023-09-30
106,480 GBP2022-09-30
Furniture and fittings
490,305 GBP2023-09-30
469,446 GBP2022-09-30
Computers
185,355 GBP2023-09-30
180,017 GBP2022-09-30
Motor vehicles
535,096 GBP2023-09-30
618,799 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
2,098,237 GBP2023-09-30
2,073,001 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-10,750 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-01 ~ 2023-09-30
Computers
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-167,582 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-178,332 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
162,011 GBP2023-09-30
151,929 GBP2022-09-30
Land and buildings, Under hire purchased contracts or finance leases
66,049 GBP2023-09-30
58,268 GBP2022-09-30
Plant and equipment
83,211 GBP2023-09-30
78,421 GBP2022-09-30
Furniture and fittings
295,017 GBP2023-09-30
263,174 GBP2022-09-30
Computers
147,087 GBP2023-09-30
117,053 GBP2022-09-30
Motor vehicles
264,317 GBP2023-09-30
345,908 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,017,692 GBP2023-09-30
1,014,753 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
10,082 GBP2022-10-01 ~ 2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
7,781 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
8,150 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
31,843 GBP2022-10-01 ~ 2023-09-30
Computers
30,034 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
81,276 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
169,166 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,360 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-10-01 ~ 2023-09-30
Computers
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-162,867 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-166,227 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
342,135 GBP2023-09-30
352,217 GBP2022-09-30
Land and buildings, Under hire purchased contracts or finance leases
130,504 GBP2023-09-30
135,845 GBP2022-09-30
Plant and equipment
103,571 GBP2023-09-30
28,059 GBP2022-09-30
Furniture and fittings
195,288 GBP2023-09-30
206,272 GBP2022-09-30
Computers
38,268 GBP2023-09-30
62,964 GBP2022-09-30
Motor vehicles
270,779 GBP2023-09-30
272,891 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
701,166 GBP2023-09-30
718,581 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
33,831 GBP2023-09-30
71,626 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
0 GBP2023-09-30
18,950 GBP2022-09-30
Other Debtors
Current
5,527 GBP2023-09-30
171,041 GBP2022-09-30
Prepayments/Accrued Income
Current
64,624 GBP2023-09-30
75,541 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
805,148 GBP2023-09-30
1,055,739 GBP2022-09-30
Other Debtors
Non-current
64,867 GBP2023-09-30
88,191 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
47,352 GBP2023-09-30
50,004 GBP2022-09-30
Other Remaining Borrowings
Current
120,000 GBP2023-09-30
120,000 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,108,710 GBP2023-09-30
1,417,842 GBP2022-09-30
Corporation Tax Payable
Current
37,169 GBP2023-09-30
1,031 GBP2022-09-30
Other Taxation & Social Security Payable
Current
26,094 GBP2023-09-30
35,944 GBP2022-09-30
Other Creditors
Current
-85,433 GBP2023-09-30
26,392 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
77,281 GBP2023-09-30
78,120 GBP2022-09-30
Creditors
Current
1,331,173 GBP2023-09-30
1,729,333 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
70,000 GBP2023-09-30
340,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
100,988 GBP2023-09-30
68,652 GBP2022-09-30
Other Remaining Borrowings
Non-current
-128,341 GBP2023-09-30
0 GBP2022-09-30
Creditors
Non-current
42,647 GBP2023-09-30
408,652 GBP2022-09-30
Bank Borrowings
70,000 GBP2023-09-30
340,000 GBP2022-09-30
Total Borrowings
61,659 GBP2023-09-30
460,000 GBP2022-09-30
Current
120,000 GBP2023-09-30
120,000 GBP2022-09-30
Non-current
-58,341 GBP2023-09-30
340,000 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
47,352 GBP2023-09-30
16,213 GBP2022-09-30
Minimum gross finance lease payments owing
148,340 GBP2023-09-30
118,656 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,156 GBP2023-09-30
69,156 GBP2022-09-30
Between two and five year
44,706 GBP2023-09-30
71,262 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
113,862 GBP2023-09-30
140,418 GBP2022-09-30