Administrative Expenses
-7,952,360 GBP2023-10-01 ~ 2024-12-31
-5,926,500 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
25 GBP2023-10-01 ~ 2024-12-31
100 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-3,275 GBP2023-10-01 ~ 2024-12-31
-3,081 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-257,919 GBP2023-10-01 ~ 2024-12-31
551,177 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-211,873 GBP2023-10-01 ~ 2024-12-31
401,941 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
1,402,931 GBP2024-12-31
1,614,804 GBP2023-09-30
1,224,263 GBP2022-09-30
Dividends Paid
0 GBP2023-10-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-11,400 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,182,504 GBP2024-12-31
394,681 GBP2023-09-30
Debtors
2,516,318 GBP2024-12-31
2,693,576 GBP2023-09-30
Cash at bank and in hand
68,917 GBP2024-12-31
340,389 GBP2023-09-30
Current Assets
2,591,110 GBP2024-12-31
3,039,840 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-2,322,461 GBP2024-12-31
Net Current Assets/Liabilities
268,649 GBP2024-12-31
1,331,479 GBP2023-09-30
Total Assets Less Current Liabilities
1,451,153 GBP2024-12-31
1,726,160 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
0 GBP2024-12-31
-17,088 GBP2023-09-30
Net Assets/Liabilities
1,403,031 GBP2024-12-31
1,614,904 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-09-30
100 GBP2022-09-30
Equity
1,403,031 GBP2024-12-31
1,614,904 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
-211,873 GBP2023-10-01 ~ 2024-12-31
401,941 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
18,000 GBP2023-10-01 ~ 2024-12-31
10,000 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
882023-10-01 ~ 2024-12-31
932022-10-01 ~ 2023-09-30
Wages/Salaries
3,881,134 GBP2023-10-01 ~ 2024-12-31
2,880,068 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,484 GBP2023-10-01 ~ 2024-12-31
244,678 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
4,335,390 GBP2023-10-01 ~ 2024-12-31
3,394,530 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
554,610 GBP2023-10-01 ~ 2024-12-31
260,444 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-46,046 GBP2023-10-01 ~ 2024-12-31
-18,614 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
892,908 GBP2024-12-31
0 GBP2023-09-30
Plant and equipment
514,735 GBP2024-12-31
511,675 GBP2023-09-30
Motor vehicles
253,500 GBP2024-12-31
320,041 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,661,143 GBP2024-12-31
831,716 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-10-01 ~ 2024-12-31
Motor vehicles
-81,341 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-81,341 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
286,774 GBP2024-12-31
211,053 GBP2023-09-30
Motor vehicles
191,865 GBP2024-12-31
225,982 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
478,639 GBP2024-12-31
437,035 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-10-01 ~ 2024-12-31
Plant and equipment
75,721 GBP2023-10-01 ~ 2024-12-31
Motor vehicles
28,026 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,747 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-10-01 ~ 2024-12-31
Motor vehicles
-62,143 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-62,143 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
892,908 GBP2024-12-31
Plant and equipment
227,961 GBP2024-12-31
300,622 GBP2023-09-30
Motor vehicles
61,635 GBP2024-12-31
94,059 GBP2023-09-30
Land and buildings, Owned/Freehold
0 GBP2023-09-30
Finished Goods/Goods for Resale
5,875 GBP2024-12-31
5,875 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,953,288 GBP2024-12-31
2,093,483 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
12,747 GBP2024-12-31
0 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
66,584 GBP2024-12-31
0 GBP2023-09-30
Other Debtors
Current
0 GBP2024-12-31
88,768 GBP2023-09-30
Prepayments/Accrued Income
Current
483,699 GBP2024-12-31
511,325 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
2,516,318 GBP2024-12-31
Amounts falling due within one year, Current
2,693,576 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
1,008,119 GBP2024-12-31
162,526 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
10,526 GBP2024-12-31
25,478 GBP2023-09-30
Trade Creditors/Trade Payables
Current
724,935 GBP2024-12-31
928,839 GBP2023-09-30
Amounts owed to group undertakings
Current
175,232 GBP2024-12-31
2,700 GBP2023-09-30
Corporation Tax Payable
Current
0 GBP2024-12-31
159,206 GBP2023-09-30
Other Taxation & Social Security Payable
Current
274,469 GBP2024-12-31
286,044 GBP2023-09-30
Other Creditors
Current
44,061 GBP2024-12-31
51,577 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
85,119 GBP2024-12-31
91,991 GBP2023-09-30
Creditors
Current
2,322,461 GBP2024-12-31
1,708,361 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
17,088 GBP2023-09-30
Bank Borrowings
1,008,119 GBP2024-12-31
162,526 GBP2023-09-30
Total Borrowings
Current
1,008,119 GBP2024-12-31
162,526 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
10,526 GBP2024-12-31
25,478 GBP2023-09-30
Minimum gross finance lease payments owing
10,526 GBP2024-12-31
42,566 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
987,783 GBP2024-12-31
Between two and five year
3,222,806 GBP2024-12-31
More than five year
3,339,917 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,550,506 GBP2024-12-31