Average Number of Employees
02021-10-01 ~ 2022-09-30
02020-10-01 ~ 2021-09-30
Turnover/Revenue
17,598,000 GBP2021-10-01 ~ 2022-09-30
13,587,000 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
-11,745,000 GBP2021-10-01 ~ 2022-09-30
-8,139,000 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
5,853,000 GBP2021-10-01 ~ 2022-09-30
5,448,000 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
-6,090,000 GBP2021-10-01 ~ 2022-09-30
-3,244,000 GBP2020-10-01 ~ 2021-09-30
Distribution Costs
763,000 GBP2021-10-01 ~ 2022-09-30
-257,000 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
-513,000 GBP2021-10-01 ~ 2022-09-30
1,947,000 GBP2020-10-01 ~ 2021-09-30
Interest Payable/Similar Charges (Finance Costs)
-23,000 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
327,000 GBP2021-10-01 ~ 2022-09-30
2,065,000 GBP2020-10-01 ~ 2021-09-30
Profit/Loss
232,000 GBP2021-10-01 ~ 2022-09-30
1,926,000 GBP2020-10-01 ~ 2021-09-30
Comprehensive Income/Expense
165,000 GBP2021-10-01 ~ 2022-09-30
1,859,000 GBP2020-10-01 ~ 2021-09-30
Fixed Assets - Investments
3,653,000 GBP2022-09-30
3,653,000 GBP2021-09-30
Fixed Assets
3,865,000 GBP2022-09-30
3,864,000 GBP2021-09-30
Debtors
Current
8,947,000 GBP2022-09-30
6,607,000 GBP2021-09-30
Cash at bank and in hand
2,309,000 GBP2022-09-30
2,312,000 GBP2021-09-30
Current Assets
11,256,000 GBP2022-09-30
8,919,000 GBP2021-09-30
Total Assets Less Current Liabilities
15,121,000 GBP2022-09-30
12,783,000 GBP2021-09-30
Net Assets/Liabilities
8,847,000 GBP2022-09-30
8,682,000 GBP2021-09-30
Equity
Called up share capital
3,000 GBP2022-09-30
3,000 GBP2021-09-30
3,000 GBP2020-10-01
Share premium
344,000 GBP2022-09-30
344,000 GBP2021-09-30
344,000 GBP2020-10-01
Retained earnings (accumulated losses)
8,660,000 GBP2022-09-30
8,428,000 GBP2021-09-30
7,203,000 GBP2020-10-01
Equity
8,847,000 GBP2022-09-30
8,682,000 GBP2021-09-30
7,524,000 GBP2020-10-01
Profit/Loss
Retained earnings (accumulated losses)
232,000 GBP2021-10-01 ~ 2022-09-30
1,926,000 GBP2020-10-01 ~ 2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
232,000 GBP2021-10-01 ~ 2022-09-30
1,926,000 GBP2020-10-01 ~ 2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-701,000 GBP2020-10-01 ~ 2021-09-30
Dividends Paid
-701,000 GBP2020-10-01 ~ 2021-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-701,000 GBP2020-10-01 ~ 2021-09-30
Equity - Income/Expense Recognised Directly
-701,000 GBP2020-10-01 ~ 2021-09-30
Equity
Retained earnings (accumulated losses), Restated amount
8,428,000 GBP2021-09-30
Restated amount
8,682,000 GBP2021-09-30
Property, Plant & Equipment - Depreciation Expense
19,000 GBP2021-10-01 ~ 2022-09-30
62,000 GBP2020-10-01 ~ 2021-09-30
Audit Fees/Expenses
30,000 GBP2021-10-01 ~ 2022-09-30
22,000 GBP2020-10-01 ~ 2021-09-30
Wages/Salaries
2,953,000 GBP2021-10-01 ~ 2022-09-30
1,732,000 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
157,000 GBP2021-10-01 ~ 2022-09-30
68,000 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
3,276,000 GBP2021-10-01 ~ 2022-09-30
1,915,000 GBP2020-10-01 ~ 2021-09-30
Director Remuneration
267,000 GBP2021-10-01 ~ 2022-09-30
507,000 GBP2020-10-01 ~ 2021-09-30
Tax Expense/Credit at Applicable Tax Rate
62,000 GBP2021-10-01 ~ 2022-09-30
392,000 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Gross Cost
Computers
155,000 GBP2022-09-30
132,000 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Computers
102,000 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
19,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
121,000 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
4,100,000 GBP2022-09-30
3,650,000 GBP2021-09-30
Amounts Owed by Group Undertakings
Current
1,625,000 GBP2022-09-30
878,000 GBP2021-09-30
Prepayments/Accrued Income
Current
2,303,000 GBP2022-09-30
1,855,000 GBP2021-09-30
Other Debtors
Current
54,000 GBP2022-09-30
21,000 GBP2021-09-30
Amount of corporation tax that is recoverable
Current
865,000 GBP2022-09-30
203,000 GBP2021-09-30
Trade Creditors/Trade Payables
Current
1,447,000 GBP2022-09-30
395,000 GBP2021-09-30
Amounts owed to group undertakings
Current
311,000 GBP2022-09-30
460,000 GBP2021-09-30
Other Creditors
Current
18,000 GBP2022-09-30
95,000 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
2,367,000 GBP2022-09-30
1,384,000 GBP2021-09-30
Other Taxation & Social Security Payable
Current
55,000 GBP2022-09-30
246,000 GBP2021-09-30
Creditors
Current
6,274,000 GBP2022-09-30
4,101,000 GBP2021-09-30
Net Deferred Tax Liability/Asset
178,000 GBP2022-09-30
181,000 GBP2021-09-30
17,000 GBP2020-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,000 GBP2021-10-01 ~ 2022-09-30
164,000 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
16,000 GBP2022-09-30
21,000 GBP2021-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,000 shares2022-09-30
3,000 shares2021-09-30
Par Value of Share
Class 1 ordinary share
02021-10-01 ~ 2022-09-30
Nominal value of allotted share capital
Class 1 ordinary share
3,000 GBP2021-10-01 ~ 2022-09-30
3,000 GBP2020-10-01 ~ 2021-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
0 shares2022-09-30
0 shares2021-09-30
Par Value of Share
Class 2 ordinary share
02021-10-01 ~ 2022-09-30