Average Number of Employees
02022-10-01 ~ 2023-09-30
02021-10-01 ~ 2022-09-30
Turnover/Revenue
22,935,000 GBP2022-10-01 ~ 2023-09-30
28,185,000 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-17,642,000 GBP2022-10-01 ~ 2023-09-30
-21,613,000 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
5,293,000 GBP2022-10-01 ~ 2023-09-30
6,572,000 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-6,424,000 GBP2022-10-01 ~ 2023-09-30
-5,592,000 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-1,131,000 GBP2022-10-01 ~ 2023-09-30
980,000 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
61,000 GBP2022-10-01 ~ 2023-09-30
5,000 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-254,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-1,070,000 GBP2022-10-01 ~ 2023-09-30
731,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-929,000 GBP2022-10-01 ~ 2023-09-30
578,000 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
2,177,000 GBP2023-09-30
2,518,000 GBP2022-09-30
Property, Plant & Equipment
262,000 GBP2023-09-30
310,000 GBP2022-09-30
Fixed Assets
2,439,000 GBP2023-09-30
2,828,000 GBP2022-09-30
Debtors
Current
11,550,000 GBP2023-09-30
7,084,000 GBP2022-09-30
Cash at bank and in hand
754,000 GBP2023-09-30
5,423,000 GBP2022-09-30
Current Assets
12,304,000 GBP2023-09-30
12,507,000 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-6,159,000 GBP2023-09-30
-5,912,000 GBP2022-09-30
Net Current Assets/Liabilities
6,145,000 GBP2023-09-30
6,595,000 GBP2022-09-30
Total Assets Less Current Liabilities
8,584,000 GBP2023-09-30
9,423,000 GBP2022-09-30
Net Assets/Liabilities
8,584,000 GBP2023-09-30
9,423,000 GBP2022-09-30
Equity
Called up share capital
2,480,000 GBP2023-09-30
2,480,000 GBP2022-09-30
2,480,000 GBP2021-10-01
Other miscellaneous reserve
90,000 GBP2023-09-30
Retained earnings (accumulated losses)
6,014,000 GBP2023-09-30
6,943,000 GBP2022-09-30
6,365,000 GBP2021-10-01
Equity
8,584,000 GBP2023-09-30
9,423,000 GBP2022-09-30
8,845,000 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
-929,000 GBP2022-10-01 ~ 2023-09-30
578,000 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
22,000 GBP2022-10-01 ~ 2023-09-30
24,000 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,000 GBP2022-10-01 ~ 2023-09-30
14,000 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-236,000 GBP2022-10-01 ~ 2023-09-30
139,000 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
7,000 GBP2022-09-30
Goodwill
6,607,000 GBP2023-09-30
6,607,000 GBP2022-09-30
Intangible Assets - Gross Cost
6,607,000 GBP2023-09-30
6,614,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,430,000 GBP2023-09-30
4,094,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
4,430,000 GBP2023-09-30
4,096,000 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
337,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Goodwill
2,177,000 GBP2023-09-30
2,514,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,000 GBP2023-09-30
2,000 GBP2022-09-30
Furniture and fittings
36,000 GBP2023-09-30
35,000 GBP2022-09-30
Computers
31,000 GBP2023-09-30
31,000 GBP2022-09-30
Other
324,000 GBP2023-09-30
324,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
393,000 GBP2023-09-30
392,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,000 GBP2022-09-30
Furniture and fittings
10,000 GBP2022-09-30
Computers
14,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
82,000 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,000 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
5,000 GBP2022-10-01 ~ 2023-09-30
Computers, Owned/Freehold
9,000 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
49,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,000 GBP2023-09-30
Furniture and fittings
15,000 GBP2023-09-30
Computers
23,000 GBP2023-09-30
Other
91,000 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
131,000 GBP2023-09-30
Property, Plant & Equipment
Furniture and fittings
21,000 GBP2023-09-30
25,000 GBP2022-09-30
Computers
8,000 GBP2023-09-30
17,000 GBP2022-09-30
Other
233,000 GBP2023-09-30
267,000 GBP2022-09-30
Plant and equipment
1,000 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,010,000 GBP2023-09-30
1,817,000 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
5,776,000 GBP2023-09-30
220,000 GBP2022-09-30
Other Debtors
Current
356,000 GBP2023-09-30
614,000 GBP2022-09-30
Prepayments/Accrued Income
Current
289,000 GBP2023-09-30
245,000 GBP2022-09-30
Debtors - Deferred Tax Asset
Current
140,000 GBP2023-09-30
117,000 GBP2022-09-30
Bank Overdrafts
-2,000 GBP2023-09-30
Cash and Cash Equivalents
752,000 GBP2023-09-30
5,423,000 GBP2022-09-30
Bank Overdrafts
Current
2,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
743,000 GBP2023-09-30
534,000 GBP2022-09-30
Corporation Tax Payable
Current
173,000 GBP2022-09-30
Taxation/Social Security Payable
Current
194,000 GBP2023-09-30
144,000 GBP2022-09-30
Other Creditors
Current
5,000 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
5,041,000 GBP2023-09-30
4,878,000 GBP2022-09-30
Creditors
Current
6,159,000 GBP2023-09-30
5,912,000 GBP2022-09-30
Net Deferred Tax Liability/Asset
140,000 GBP2023-09-30
117,000 GBP2022-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
23,000 GBP2022-10-01 ~ 2023-09-30
Par Value of Share
Class 1 ordinary share
02022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
393,000 GBP2023-09-30
393,000 GBP2022-09-30
Between one and five year
456,000 GBP2023-09-30
833,000 GBP2022-09-30
More than five year
16,000 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
849,000 GBP2023-09-30
1,242,000 GBP2022-09-30