Average Number of Employees
442023-10-01 ~ 2024-09-30
392022-10-01 ~ 2023-09-30
Turnover/Revenue
17,751,865 GBP2023-10-01 ~ 2024-09-30
17,114,906 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-14,381,940 GBP2023-10-01 ~ 2024-09-30
-14,108,876 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,369,925 GBP2023-10-01 ~ 2024-09-30
3,006,030 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-299,836 GBP2023-10-01 ~ 2024-09-30
-245,574 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,555,066 GBP2023-10-01 ~ 2024-09-30
-1,895,082 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
831,591 GBP2023-10-01 ~ 2024-09-30
1,257,016 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
42,413 GBP2023-10-01 ~ 2024-09-30
12,513 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
874,004 GBP2023-10-01 ~ 2024-09-30
1,269,529 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
655,482 GBP2023-10-01 ~ 2024-09-30
1,020,549 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
595,611 GBP2023-10-01 ~ 2024-09-30
1,019,633 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
14,446 GBP2024-09-30
12,378 GBP2023-09-30
Property, Plant & Equipment
45,063 GBP2024-09-30
51,126 GBP2023-09-30
Fixed Assets
59,509 GBP2024-09-30
63,504 GBP2023-09-30
Total Inventories
72,953 GBP2024-09-30
Debtors
1,828,030 GBP2024-09-30
1,872,161 GBP2023-09-30
Cash at bank and in hand
3,301,219 GBP2024-09-30
3,072,655 GBP2023-09-30
Current Assets
5,202,202 GBP2024-09-30
4,944,816 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-3,706,672 GBP2024-09-30
Net Current Assets/Liabilities
1,495,530 GBP2024-09-30
1,979,562 GBP2023-09-30
Total Assets Less Current Liabilities
1,555,039 GBP2024-09-30
2,043,066 GBP2023-09-30
Net Assets/Liabilities
1,540,929 GBP2024-09-30
2,028,126 GBP2023-09-30
Equity
Called up share capital
35,000 GBP2024-09-30
35,000 GBP2023-09-30
35,000 GBP2022-10-01
Capital redemption reserve
15,000 GBP2024-09-30
15,000 GBP2023-09-30
15,000 GBP2022-10-01
Other miscellaneous reserve
-32,859 GBP2024-09-30
27,012 GBP2023-09-30
27,928 GBP2022-10-01
Retained earnings (accumulated losses)
1,523,788 GBP2024-09-30
1,951,114 GBP2023-09-30
930,565 GBP2022-10-01
Equity
1,540,929 GBP2024-09-30
2,028,126 GBP2023-09-30
1,008,493 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
655,482 GBP2023-10-01 ~ 2024-09-30
1,020,549 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
655,482 GBP2023-10-01 ~ 2024-09-30
1,020,549 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,082,808 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-1,082,808 GBP2023-10-01 ~ 2024-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,082,808 GBP2023-10-01 ~ 2024-09-30
Equity - Income/Expense Recognised Directly
-1,082,808 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Depreciation Expense
15,113 GBP2023-10-01 ~ 2024-09-30
15,328 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
3,301,219 GBP2024-09-30
3,072,655 GBP2023-09-30
2,378,870 GBP2022-10-01
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
152023-10-01 ~ 2024-09-30
Computers
202023-10-01 ~ 2024-09-30
Audit Fees/Expenses
15,650 GBP2023-10-01 ~ 2024-09-30
15,650 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,239,770 GBP2023-10-01 ~ 2024-09-30
880,221 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
103,949 GBP2023-10-01 ~ 2024-09-30
75,971 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,375,295 GBP2023-10-01 ~ 2024-09-30
979,916 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-830 GBP2023-10-01 ~ 2024-09-30
183,128 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
218,501 GBP2023-10-01 ~ 2024-09-30
317,382 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
1,082,808 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Development expenditure
33,662 GBP2024-09-30
26,162 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
19,216 GBP2024-09-30
13,784 GBP2023-09-30
Intangible Assets
Development expenditure
14,446 GBP2024-09-30
12,378 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
148,526 GBP2024-09-30
148,526 GBP2023-09-30
Computers
609,963 GBP2024-09-30
600,913 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
758,489 GBP2024-09-30
749,439 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
122,833 GBP2023-09-30
Computers
575,480 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
698,313 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
7,008 GBP2023-10-01 ~ 2024-09-30
Computers, Owned/Freehold
8,105 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
15,113 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
129,841 GBP2024-09-30
Computers
583,585 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
713,426 GBP2024-09-30
Property, Plant & Equipment
Furniture and fittings
18,685 GBP2024-09-30
25,693 GBP2023-09-30
Computers
26,378 GBP2024-09-30
25,433 GBP2023-09-30
Finished Goods/Goods for Resale
72,953 GBP2024-09-30
Amounts Owed by Group Undertakings
Current
470,727 GBP2023-09-30
Other Debtors
Current
420,302 GBP2024-09-30
334,494 GBP2023-09-30
Prepayments/Accrued Income
Current
1,407,728 GBP2024-09-30
1,039,928 GBP2023-09-30
Debtors
Current
1,828,030 GBP2024-09-30
1,872,161 GBP2023-09-30
Trade Creditors/Trade Payables
Current
307,243 GBP2024-09-30
310,110 GBP2023-09-30
Corporation Tax Payable
Current
169,513 GBP2024-09-30
65,852 GBP2023-09-30
Taxation/Social Security Payable
Current
24,568 GBP2024-09-30
18,640 GBP2023-09-30
Other Creditors
Current
7,689 GBP2024-09-30
6,223 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
3,164,800 GBP2024-09-30
2,564,429 GBP2023-09-30
Creditors
Current
3,706,672 GBP2024-09-30
2,965,254 GBP2023-09-30
Net Deferred Tax Liability/Asset
-14,110 GBP2024-09-30
-14,940 GBP2023-09-30
168,188 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
830 GBP2023-10-01 ~ 2024-09-30
-183,128 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-14,110 GBP2024-09-30
-14,940 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
35,000 shares2024-09-30
35,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
94,676 GBP2024-09-30
94,676 GBP2023-09-30
Between one and five year
189,352 GBP2024-09-30
284,028 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
284,028 GBP2024-09-30
378,704 GBP2023-09-30