Cost of Sales
-9,605,075 GBP2023-10-01 ~ 2024-09-30
-7,582,167 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-4,154,573 GBP2023-10-01 ~ 2024-09-30
-2,557,653 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
25,037 GBP2023-10-01 ~ 2024-09-30
13,548 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,770,206 GBP2023-10-01 ~ 2024-09-30
954,150 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,272,646 GBP2023-10-01 ~ 2024-09-30
720,621 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
202,597 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,272,646 GBP2023-10-01 ~ 2024-09-30
1,017,587 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Goodwill
0 GBP2024-09-30
66,400 GBP2023-09-30
Property, Plant & Equipment
891,543 GBP2024-09-30
641,887 GBP2023-09-30
Fixed Assets - Investments
0 GBP2024-09-30
20,685 GBP2023-09-30
Fixed Assets
891,543 GBP2024-09-30
728,972 GBP2023-09-30
Debtors
5,472,390 GBP2024-09-30
3,798,755 GBP2023-09-30
Cash at bank and in hand
121,594 GBP2024-09-30
60,026 GBP2023-09-30
Current Assets
5,796,919 GBP2024-09-30
4,010,842 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-3,465,318 GBP2024-09-30
-2,793,043 GBP2023-09-30
Net Current Assets/Liabilities
2,331,601 GBP2024-09-30
1,217,799 GBP2023-09-30
Total Assets Less Current Liabilities
3,223,144 GBP2024-09-30
1,946,771 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-177,066 GBP2024-09-30
-180,484 GBP2023-09-30
Net Assets/Liabilities
2,913,627 GBP2024-09-30
1,714,475 GBP2023-09-30
Equity
Called up share capital
25 GBP2024-09-30
25 GBP2023-09-30
50 GBP2022-09-30
Capital redemption reserve
75 GBP2024-09-30
75 GBP2023-09-30
50 GBP2022-09-30
Retained earnings (accumulated losses)
2,913,527 GBP2024-09-30
1,714,375 GBP2023-09-30
1,179,633 GBP2022-09-30
Equity
2,913,627 GBP2024-09-30
1,714,475 GBP2023-09-30
Revaluation reserve
0 GBP2024-09-30
284,287 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,272,646 GBP2023-10-01 ~ 2024-09-30
720,621 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-767,107 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-73,494 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
21,000 GBP2023-10-01 ~ 2024-09-30
0 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1022023-10-01 ~ 2024-09-30
872022-10-01 ~ 2023-09-30
Wages/Salaries
4,637,574 GBP2023-10-01 ~ 2024-09-30
3,530,937 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
293,870 GBP2023-10-01 ~ 2024-09-30
203,095 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,431,029 GBP2023-10-01 ~ 2024-09-30
4,122,349 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
124,687 GBP2023-10-01 ~ 2024-09-30
161,697 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
61,408 GBP2023-10-01 ~ 2024-09-30
-124,512 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
867,166 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
867,166 GBP2024-09-30
800,766 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
66,400 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
298,535 GBP2024-09-30
269,258 GBP2023-09-30
Plant and equipment
147,291 GBP2024-09-30
68,991 GBP2023-09-30
Furniture and fittings
276,961 GBP2024-09-30
252,975 GBP2023-09-30
Motor vehicles
845,492 GBP2024-09-30
588,388 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,568,279 GBP2024-09-30
1,179,612 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-170,554 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-170,554 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
76,777 GBP2024-09-30
22,946 GBP2023-09-30
Plant and equipment
52,456 GBP2024-09-30
24,749 GBP2023-09-30
Furniture and fittings
189,923 GBP2024-09-30
154,521 GBP2023-09-30
Motor vehicles
357,580 GBP2024-09-30
335,509 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
676,736 GBP2024-09-30
537,725 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
53,831 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
27,707 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
35,402 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
115,450 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
232,390 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-93,379 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-93,379 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
221,758 GBP2024-09-30
246,312 GBP2023-09-30
Plant and equipment
94,835 GBP2024-09-30
44,242 GBP2023-09-30
Furniture and fittings
87,038 GBP2024-09-30
98,454 GBP2023-09-30
Motor vehicles
487,912 GBP2024-09-30
252,879 GBP2023-09-30
Finished Goods/Goods for Resale
202,935 GBP2024-09-30
152,061 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,089,357 GBP2024-09-30
2,244,455 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
20,685 GBP2024-09-30
164,191 GBP2023-09-30
Other Debtors
Current
2,816,464 GBP2024-09-30
412,912 GBP2023-09-30
Prepayments/Accrued Income
Current
43,712 GBP2024-09-30
142,756 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
5,472,390 GBP2024-09-30
3,798,755 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
54,546 GBP2024-09-30
54,545 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
69,189 GBP2024-09-30
81,721 GBP2023-09-30
Trade Creditors/Trade Payables
Current
827,514 GBP2024-09-30
980,354 GBP2023-09-30
Corporation Tax Payable
Current
460,605 GBP2024-09-30
351,941 GBP2023-09-30
Other Taxation & Social Security Payable
Current
381,989 GBP2024-09-30
162,885 GBP2023-09-30
Other Creditors
Current
75,917 GBP2024-09-30
29,471 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
722,862 GBP2024-09-30
565,037 GBP2023-09-30
Creditors
Current
3,465,318 GBP2024-09-30
2,793,043 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
31,818 GBP2024-09-30
86,364 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
145,248 GBP2024-09-30
94,120 GBP2023-09-30
Creditors
Non-current
177,066 GBP2024-09-30
180,484 GBP2023-09-30
Bank Borrowings
86,364 GBP2024-09-30
140,909 GBP2023-09-30
Total Borrowings
86,364 GBP2024-09-30
253,483 GBP2023-09-30
Current
54,546 GBP2024-09-30
167,119 GBP2023-09-30
Non-current
31,818 GBP2024-09-30
86,364 GBP2023-09-30
Equity
Called up share capital
25 GBP2024-09-30
25 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
178,200 GBP2024-09-30
178,200 GBP2023-09-30
Between two and five year
450,000 GBP2024-09-30
600,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
628,200 GBP2024-09-30
778,200 GBP2023-09-30