Cost of Sales
-949,973 GBP2022-10-01 ~ 2023-12-31
Administrative Expenses
-3,033,482 GBP2022-10-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
312 GBP2024-01-01 ~ 2024-12-31
-312 GBP2024-01-01 ~ 2024-12-31
0 GBP2022-10-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-179,488 GBP2024-01-01 ~ 2024-12-31
-233,582 GBP2022-10-01 ~ 2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
630,792 GBP2024-01-01 ~ 2024-12-31
62,543 GBP2022-10-01 ~ 2023-12-31
Comprehensive Income/Expense
431,420 GBP2024-01-01 ~ 2024-12-31
-708,155 GBP2022-10-01 ~ 2023-12-31
Cash and Cash Equivalents
1,147,586 GBP2024-12-31
1,142,247 GBP2023-12-31
290,976 GBP2022-09-30
Deferred Tax Liabilities
568,603 GBP2024-12-31
635,060 GBP2023-12-31
Equity
Called up share capital
3,250,000 GBP2024-12-31
3,250,000 GBP2023-12-31
Revaluation reserve
1,705,806 GBP2024-12-31
1,905,178 GBP2023-12-31
2,675,876 GBP2022-09-30
Retained earnings (accumulated losses)
-968,175 GBP2024-12-31
-1,598,967 GBP2023-12-31
Equity
3,987,631 GBP2024-12-31
3,556,211 GBP2023-12-31
2,675,876 GBP2022-09-30
Other miscellaneous reserve
-1,661,510 GBP2022-09-30
Average Number of Employees
152024-01-01 ~ 2024-12-31
122022-10-01 ~ 2023-12-31
Wages/Salaries
623,564 GBP2024-01-01 ~ 2024-12-31
653,519 GBP2022-10-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,285 GBP2024-01-01 ~ 2024-12-31
42,098 GBP2022-10-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
732,534 GBP2024-01-01 ~ 2024-12-31
817,746 GBP2022-10-01 ~ 2023-12-31
Director Remuneration
90,270 GBP2024-01-01 ~ 2024-12-31
105,245 GBP2022-10-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
157,698 GBP2024-01-01 ~ 2024-12-31
14,385 GBP2022-10-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
136,358 GBP2024-12-31
136,358 GBP2023-12-31
132,362 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
159,245 GBP2024-12-31
159,245 GBP2023-12-31
156,797 GBP2022-09-30
Computers
409,214 GBP2024-12-31
407,962 GBP2023-12-31
385,692 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2022-10-01 ~ 2023-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,835 GBP2024-01-01 ~ 2024-12-31
-101,499 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-265,829 GBP2024-01-01 ~ 2024-12-31
-763,313 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
157,564 GBP2024-12-31
83,802 GBP2023-12-31
78,825 GBP2022-09-30
Computers
396,548 GBP2024-12-31
332,813 GBP2023-12-31
328,075 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,844,798 GBP2024-12-31
3,937,361 GBP2023-12-31
2,784,709 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
73,762 GBP2024-01-01 ~ 2024-12-31
4,977 GBP2022-10-01 ~ 2023-12-31
Computers
63,735 GBP2024-01-01 ~ 2024-12-31
4,738 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
909,272 GBP2024-01-01 ~ 2024-12-31
1,162,802 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2022-10-01 ~ 2023-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,835 GBP2024-01-01 ~ 2024-12-31
-10,150 GBP2022-10-01 ~ 2023-12-31
Prepayments
Current
260,979 GBP2024-12-31
220,328 GBP2023-12-31
Trade Creditors/Trade Payables
Current
160,578 GBP2023-12-31
Accrued Liabilities
Current
638,227 GBP2024-12-31
621,934 GBP2023-12-31
Other Taxation & Social Security Payable
Current
212,001 GBP2024-12-31
197,402 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
568,603 GBP2024-12-31
635,060 GBP2023-12-31
627,675 GBP2022-09-30