Par Value of Share
Class 1 ordinary share
12021-10-01 ~ 2022-09-30
Turnover/Revenue
10,247,339 GBP2021-10-01 ~ 2022-09-30
16,985,199 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
5,312,934 GBP2021-10-01 ~ 2022-09-30
9,612,117 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
4,934,405 GBP2021-10-01 ~ 2022-09-30
7,373,082 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
4,391,543 GBP2021-10-01 ~ 2022-09-30
4,164,946 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
542,862 GBP2021-10-01 ~ 2022-09-30
3,644,320 GBP2020-10-01 ~ 2021-09-30
Other Interest Receivable/Similar Income (Finance Income)
463 GBP2021-10-01 ~ 2022-09-30
635 GBP2020-10-01 ~ 2021-09-30
Interest Payable/Similar Charges (Finance Costs)
31,848 GBP2021-10-01 ~ 2022-09-30
19,742 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
511,477 GBP2021-10-01 ~ 2022-09-30
3,625,213 GBP2020-10-01 ~ 2021-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
4,374 GBP2021-10-01 ~ 2022-09-30
568,011 GBP2020-10-01 ~ 2021-09-30
Profit/Loss
507,103 GBP2021-10-01 ~ 2022-09-30
3,057,202 GBP2020-10-01 ~ 2021-09-30
Equity
Retained earnings (accumulated losses)
4,089,760 GBP2022-09-30
3,582,657 GBP2021-09-30
1,676,100 GBP2020-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,150,645 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment
1,442,457 GBP2022-09-30
1,558,256 GBP2021-09-30
Fixed Assets - Investments
4 GBP2022-09-30
4 GBP2021-09-30
Fixed Assets
1,442,461 GBP2022-09-30
1,558,260 GBP2021-09-30
Debtors
3,606,070 GBP2022-09-30
3,231,869 GBP2021-09-30
Cash at bank and in hand
1,598,351 GBP2022-09-30
4,699,453 GBP2021-09-30
Current Assets
5,204,421 GBP2022-09-30
7,931,322 GBP2021-09-30
Creditors
Current
1,545,474 GBP2022-09-30
4,546,454 GBP2021-09-30
Net Current Assets/Liabilities
3,658,947 GBP2022-09-30
3,384,868 GBP2021-09-30
Total Assets Less Current Liabilities
5,101,408 GBP2022-09-30
4,943,128 GBP2021-09-30
Net Assets/Liabilities
4,607,489 GBP2022-09-30
4,100,386 GBP2021-09-30
Equity
Called up share capital
216,756 GBP2022-09-30
216,756 GBP2021-09-30
Share premium
51,800 GBP2022-09-30
51,800 GBP2021-09-30
Capital redemption reserve
249,173 GBP2022-09-30
249,173 GBP2021-09-30
Equity
4,607,489 GBP2022-09-30
4,100,386 GBP2021-09-30
Wages/Salaries
4,404,686 GBP2021-10-01 ~ 2022-09-30
5,719,242 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
424,440 GBP2021-10-01 ~ 2022-09-30
461,936 GBP2020-10-01 ~ 2021-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
146,869 GBP2021-10-01 ~ 2022-09-30
140,592 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
4,975,995 GBP2021-10-01 ~ 2022-09-30
6,321,770 GBP2020-10-01 ~ 2021-09-30
Average Number of Employees
2142021-10-01 ~ 2022-09-30
3042020-10-01 ~ 2021-09-30
Director Remuneration
504,786 GBP2021-10-01 ~ 2022-09-30
607,480 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
176,023 GBP2021-10-01 ~ 2022-09-30
147,279 GBP2020-10-01 ~ 2021-09-30
Audit Fees/Expenses
9,075 GBP2021-10-01 ~ 2022-09-30
11,850 GBP2020-10-01 ~ 2021-09-30
Current Tax for the Period
39,008 GBP2021-10-01 ~ 2022-09-30
526,787 GBP2020-10-01 ~ 2021-09-30
Tax Expense/Credit at Applicable Tax Rate
97,181 GBP2021-10-01 ~ 2022-09-30
688,790 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
305,107 GBP2022-09-30
305,107 GBP2021-09-30
Motor vehicles
122,500 GBP2022-09-30
122,500 GBP2021-09-30
Computers
802,544 GBP2022-09-30
751,941 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
2,356,483 GBP2022-09-30
2,305,880 GBP2021-09-30
Property, Plant & Equipment - Disposals
Computers
-11,545 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Disposals
-11,545 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,126,332 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
176,384 GBP2022-09-30
152,968 GBP2021-09-30
Motor vehicles
28,588 GBP2022-09-30
4,084 GBP2021-09-30
Computers
623,856 GBP2022-09-30
516,858 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
914,026 GBP2022-09-30
747,624 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
23,416 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
24,504 GBP2021-10-01 ~ 2022-09-30
Computers
116,619 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
176,023 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-9,621 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-9,621 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
Land and buildings, Long leasehold
1,041,134 GBP2022-09-30
1,052,618 GBP2021-09-30
Furniture and fittings
128,723 GBP2022-09-30
152,139 GBP2021-09-30
Motor vehicles
93,912 GBP2022-09-30
118,416 GBP2021-09-30
Computers
178,688 GBP2022-09-30
235,083 GBP2021-09-30
Investments in Group Undertakings
Cost valuation
4 GBP2021-09-30
Investments in Group Undertakings
4 GBP2022-09-30
4 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
1,632,223 GBP2022-09-30
1,470,194 GBP2021-09-30
Amounts Owed by Group Undertakings
Current
394,773 GBP2022-09-30
394,773 GBP2021-09-30
Other Debtors
Current
1,829 GBP2022-09-30
27,333 GBP2021-09-30
Amount of corporation tax that is recoverable
Current
40,641 GBP2022-09-30
17,880 GBP2021-09-30
Prepayments/Accrued Income
Current
233,828 GBP2022-09-30
197,307 GBP2021-09-30
Debtors
Current, Amounts falling due within one year
3,606,070 GBP2022-09-30
3,209,107 GBP2021-09-30
Bank Borrowings/Overdrafts
Current
59,972 GBP2022-09-30
158,606 GBP2021-09-30
Trade Creditors/Trade Payables
Current
603,360 GBP2022-09-30
1,535,841 GBP2021-09-30
Corporation Tax Payable
Current
39,008 GBP2022-09-30
526,787 GBP2021-09-30
Other Taxation & Social Security Payable
Current
342,060 GBP2022-09-30
1,010,289 GBP2021-09-30
Other Creditors
Current
103,011 GBP2022-09-30
339,972 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
148,736 GBP2022-09-30
260,559 GBP2021-09-30
Bank Borrowings/Overdrafts
Non-current
409,810 GBP2022-09-30
739,382 GBP2021-09-30
Amounts owed to group undertakings
Non-current
2 GBP2022-09-30
2 GBP2021-09-30
Bank Borrowings
Current, Amounts falling due within one year
59,972 GBP2022-09-30
158,606 GBP2021-09-30
Between two and five year, Non-current
239,889 GBP2022-09-30
518,211 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
38,124 GBP2022-09-30
28,397 GBP2021-09-30
Between one and five year
23,403 GBP2022-09-30
32,055 GBP2021-09-30
All periods
61,527 GBP2022-09-30
60,452 GBP2021-09-30
Bank Borrowings
Secured
469,782 GBP2022-09-30
897,988 GBP2021-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
84,107 GBP2022-09-30
103,358 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
507,103 GBP2021-10-01 ~ 2022-09-30