Distribution Costs
-1,552,986 GBP2023-10-01 ~ 2024-09-30
-1,488,019 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-7,088,042 GBP2023-10-01 ~ 2024-09-30
-7,712,832 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-2,013,274 GBP2023-10-01 ~ 2024-09-30
-3,902,499 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Other than goodwill
3,056,990 GBP2024-09-30
2,087,729 GBP2023-09-30
Property, Plant & Equipment
2,280,734 GBP2024-09-30
2,029,858 GBP2023-09-30
Fixed Assets
5,337,724 GBP2024-09-30
4,117,587 GBP2023-09-30
Debtors
6,139,338 GBP2024-09-30
6,990,748 GBP2023-09-30
Cash at bank and in hand
276,050 GBP2024-09-30
121,051 GBP2023-09-30
Current Assets
10,733,074 GBP2024-09-30
11,974,552 GBP2023-09-30
Net Current Assets/Liabilities
598,534 GBP2024-09-30
4,935,514 GBP2023-09-30
Total Assets Less Current Liabilities
5,936,258 GBP2024-09-30
9,053,101 GBP2023-09-30
Net Assets/Liabilities
4,911,727 GBP2024-09-30
6,925,001 GBP2023-09-30
Equity
Called up share capital
245,704 GBP2024-09-30
245,704 GBP2023-09-30
245,704 GBP2022-09-30
Retained earnings (accumulated losses)
4,666,023 GBP2024-09-30
6,679,297 GBP2023-09-30
10,581,796 GBP2022-09-30
Equity
4,911,727 GBP2024-09-30
6,925,001 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
-2,013,274 GBP2023-10-01 ~ 2024-09-30
-3,902,499 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
95,400 GBP2023-10-01 ~ 2024-09-30
62,000 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1062023-10-01 ~ 2024-09-30
1002022-10-01 ~ 2023-09-30
Wages/Salaries
3,778,428 GBP2023-10-01 ~ 2024-09-30
3,170,302 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,332 GBP2023-10-01 ~ 2024-09-30
67,414 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,248,906 GBP2023-10-01 ~ 2024-09-30
3,551,477 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
366,548 GBP2023-10-01 ~ 2024-09-30
361,567 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
377,412 GBP2023-10-01 ~ 2024-09-30
326,016 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-627,835 GBP2023-10-01 ~ 2024-09-30
481,000 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-2,641,109 GBP2023-10-01 ~ 2024-09-30
-4,492,655 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
3,777,734 GBP2024-09-30
2,437,892 GBP2023-09-30
Development expenditure
581,460 GBP2024-09-30
581,460 GBP2023-09-30
Intangible Assets - Gross Cost
4,359,194 GBP2024-09-30
3,019,352 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
571,586 GBP2024-09-30
561,772 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,302,204 GBP2024-09-30
931,623 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
9,814 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
370,581 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Development expenditure
9,874 GBP2024-09-30
19,688 GBP2023-09-30
Intangible Assets
3,056,990 GBP2024-09-30
2,087,729 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
452,034 GBP2023-09-30
Plant and equipment
2,790,807 GBP2024-09-30
2,189,810 GBP2023-09-30
Furniture and fittings
1,495,576 GBP2024-09-30
1,422,051 GBP2023-09-30
Motor vehicles
124,847 GBP2024-09-30
124,847 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
4,873,198 GBP2024-09-30
4,188,742 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
196,227 GBP2023-09-30
Plant and equipment
1,351,756 GBP2024-09-30
1,085,393 GBP2023-09-30
Furniture and fittings
903,370 GBP2024-09-30
780,766 GBP2023-09-30
Motor vehicles
102,447 GBP2024-09-30
96,498 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,592,464 GBP2024-09-30
2,158,884 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
266,363 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
122,604 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
5,949 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
433,580 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
1,439,051 GBP2024-09-30
1,104,417 GBP2023-09-30
Furniture and fittings
592,206 GBP2024-09-30
641,285 GBP2023-09-30
Motor vehicles
22,400 GBP2024-09-30
28,349 GBP2023-09-30
Finished Goods/Goods for Resale
3,690,301 GBP2024-09-30
4,041,788 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,623,659 GBP2024-09-30
2,085,873 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
254,077 GBP2024-09-30
1,256,345 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
520,197 GBP2024-09-30
1,527,590 GBP2023-09-30
Other Debtors
Current
1,456,645 GBP2024-09-30
1,316,543 GBP2023-09-30
Prepayments/Accrued Income
Current
1,284,760 GBP2024-09-30
804,397 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
3,567,305 GBP2024-09-30
2,275,698 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
36,349 GBP2024-09-30
0 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,018,158 GBP2024-09-30
1,135,040 GBP2023-09-30
Amounts owed to group undertakings
Current
2,283,125 GBP2024-09-30
93,899 GBP2023-09-30
Corporation Tax Payable
Current
266,475 GBP2024-09-30
966,647 GBP2023-09-30
Other Taxation & Social Security Payable
Current
116,016 GBP2024-09-30
90,188 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
1,244,345 GBP2024-09-30
2,047,566 GBP2023-09-30
Creditors
Current
10,134,540 GBP2024-09-30
7,039,038 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
495,057 GBP2024-09-30
983,333 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
173,309 GBP2024-09-30
0 GBP2023-09-30
Creditors
Non-current
668,366 GBP2024-09-30
1,156,100 GBP2023-09-30
Bank Borrowings
1,085,057 GBP2024-09-30
1,573,333 GBP2023-09-30
Bank Overdrafts
2,977,305 GBP2024-09-30
1,685,698 GBP2023-09-30
Total Borrowings
4,062,362 GBP2024-09-30
3,259,031 GBP2023-09-30
Current
3,567,305 GBP2024-09-30
2,275,698 GBP2023-09-30
Non-current
495,057 GBP2024-09-30
983,333 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
57,001 GBP2024-09-30
0 GBP2023-09-30
Minimum gross finance lease payments owing
266,070 GBP2024-09-30
0 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
209,658 GBP2024-09-30
0 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
245,704 shares2024-09-30
245,704 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
353,358 GBP2024-09-30
Between two and five year
78,656 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
432,014 GBP2024-09-30