Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
21,924,376 GBP2022-10-01 ~ 2023-09-30
19,024,685 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
21,158,816 GBP2022-10-01 ~ 2023-09-30
18,173,543 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
765,560 GBP2022-10-01 ~ 2023-09-30
851,142 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
2,842,842 GBP2022-10-01 ~ 2023-09-30
3,507,710 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-2,077,282 GBP2022-10-01 ~ 2023-09-30
-2,061,208 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
82,391 GBP2022-10-01 ~ 2023-09-30
33,854 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-2,159,673 GBP2022-10-01 ~ 2023-09-30
-2,095,062 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-4,995 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-2,159,673 GBP2022-10-01 ~ 2023-09-30
-2,090,067 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-2,159,673 GBP2022-10-01 ~ 2023-09-30
-2,090,067 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
199,821 GBP2023-09-30
244,625 GBP2022-09-30
Property, Plant & Equipment
24,427 GBP2023-09-30
38,588 GBP2022-09-30
Fixed Assets
224,248 GBP2023-09-30
283,213 GBP2022-09-30
Total Inventories
171,855 GBP2023-09-30
731,925 GBP2022-09-30
Debtors
9,131,600 GBP2023-09-30
11,052,177 GBP2022-09-30
Cash at bank and in hand
66,717 GBP2023-09-30
27,295 GBP2022-09-30
Current Assets
9,370,172 GBP2023-09-30
11,811,397 GBP2022-09-30
Creditors
Current
2,842,291 GBP2023-09-30
3,182,808 GBP2022-09-30
Net Current Assets/Liabilities
6,527,881 GBP2023-09-30
8,628,589 GBP2022-09-30
Total Assets Less Current Liabilities
6,752,129 GBP2023-09-30
8,911,802 GBP2022-09-30
Equity
Called up share capital
2 GBP2023-09-30
2 GBP2022-09-30
2 GBP2021-09-30
Retained earnings (accumulated losses)
6,752,127 GBP2023-09-30
8,911,800 GBP2022-09-30
11,001,867 GBP2021-09-30
Equity
6,752,129 GBP2023-09-30
8,911,802 GBP2022-09-30
11,001,869 GBP2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,159,673 GBP2022-10-01 ~ 2023-09-30
-2,090,067 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
1,308,655 GBP2022-10-01 ~ 2023-09-30
2,303,013 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
137,018 GBP2022-10-01 ~ 2023-09-30
249,167 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,740 GBP2022-10-01 ~ 2023-09-30
36,529 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,467,413 GBP2022-10-01 ~ 2023-09-30
2,588,709 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
312022-10-01 ~ 2023-09-30
612021-10-01 ~ 2022-09-30
Director Remuneration
467,226 GBP2022-10-01 ~ 2023-09-30
294,789 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
14,161 GBP2022-10-01 ~ 2023-09-30
18,307 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
15,600 GBP2022-10-01 ~ 2023-09-30
15,600 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-475,128 GBP2022-10-01 ~ 2023-09-30
-398,062 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
380,061 GBP2023-09-30
376,445 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
63,071 GBP2022-09-30
Plant and equipment
89,285 GBP2022-09-30
Furniture and fittings
163,769 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
316,125 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
53,134 GBP2023-09-30
50,650 GBP2022-09-30
Plant and equipment
76,979 GBP2023-09-30
67,203 GBP2022-09-30
Furniture and fittings
161,585 GBP2023-09-30
159,684 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
291,698 GBP2023-09-30
277,537 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,484 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
9,776 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
1,901 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
14,161 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
9,937 GBP2023-09-30
12,421 GBP2022-09-30
Plant and equipment
12,306 GBP2023-09-30
22,082 GBP2022-09-30
Furniture and fittings
2,184 GBP2023-09-30
4,085 GBP2022-09-30
Finished Goods
171,855 GBP2023-09-30
731,925 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,481,601 GBP2023-09-30
375,574 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
7,464,552 GBP2023-09-30
10,183,718 GBP2022-09-30
Other Debtors
Current
16,025 GBP2023-09-30
18,514 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
94,396 GBP2022-09-30
Amount of value-added tax that is recoverable
Current
173,963 GBP2022-09-30
Prepayments/Accrued Income
Current
169,422 GBP2023-09-30
206,012 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
9,131,600 GBP2023-09-30
11,052,177 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
1,628,014 GBP2023-09-30
1,790,629 GBP2022-09-30
Trade Creditors/Trade Payables
Current
631,155 GBP2023-09-30
662,714 GBP2022-09-30
Amounts owed to group undertakings
Current
380,801 GBP2023-09-30
380,801 GBP2022-09-30
Corporation Tax Payable
Current
24,024 GBP2023-09-30
22,808 GBP2022-09-30
Other Taxation & Social Security Payable
Current
36,411 GBP2023-09-30
100,310 GBP2022-09-30
Other Creditors
Current
18,277 GBP2023-09-30
174,567 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
72,638 GBP2023-09-30
50,979 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
208,333 GBP2023-09-30
250,000 GBP2022-09-30
Between one and five year
208,333 GBP2022-09-30
All periods
208,333 GBP2023-09-30
458,333 GBP2022-09-30
Bank Borrowings
Secured
575,377 GBP2023-09-30
575,377 GBP2022-09-30
Total Borrowings
Secured
1,627,089 GBP2023-09-30
1,789,667 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
-2,159,673 GBP2022-10-01 ~ 2023-09-30