74909 - Other Professional, Scientific And Technical Activities N.e.c.
96090 - Other Service Activities N.e.c.
Average Number of Employees
1052022-10-01 ~ 2023-09-30
1332021-10-01 ~ 2022-09-30
Turnover/Revenue
10,446,950 GBP2022-10-01 ~ 2023-09-30
11,845,650 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-8,549,961 GBP2022-10-01 ~ 2023-09-30
-10,300,207 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
1,896,989 GBP2022-10-01 ~ 2023-09-30
1,545,443 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-8,425 GBP2022-10-01 ~ 2023-09-30
-7,635 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-1,873,838 GBP2022-10-01 ~ 2023-09-30
-1,661,795 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
14,726 GBP2022-10-01 ~ 2023-09-30
-123,987 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
52,732 GBP2022-10-01 ~ 2023-09-30
4,750 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
67,458 GBP2022-10-01 ~ 2023-09-30
-120,489 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
28,224 GBP2022-10-01 ~ 2023-09-30
-98,401 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
778,948 GBP2023-09-30
811,694 GBP2022-09-30
Fixed Assets
778,948 GBP2023-09-30
811,694 GBP2022-09-30
Total Inventories
11,527 GBP2023-09-30
17,092 GBP2022-09-30
Debtors
Current
2,993,876 GBP2023-09-30
2,661,383 GBP2022-09-30
Cash at bank and in hand
2,528,533 GBP2023-09-30
2,215,660 GBP2022-09-30
Current Assets
5,533,936 GBP2023-09-30
4,894,135 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-2,595,356 GBP2023-09-30
-2,013,040 GBP2022-09-30
Net Current Assets/Liabilities
2,938,580 GBP2023-09-30
2,881,095 GBP2022-09-30
Total Assets Less Current Liabilities
3,717,528 GBP2023-09-30
3,692,789 GBP2022-09-30
Net Assets/Liabilities
3,702,813 GBP2023-09-30
3,674,589 GBP2022-09-30
Equity
Called up share capital
275,000 GBP2023-09-30
275,000 GBP2022-09-30
275,000 GBP2021-10-01
Retained earnings (accumulated losses)
3,427,813 GBP2023-09-30
3,399,589 GBP2022-09-30
3,497,990 GBP2021-10-01
Equity
3,702,813 GBP2023-09-30
3,674,589 GBP2022-09-30
3,772,990 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
28,224 GBP2022-10-01 ~ 2023-09-30
-98,401 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
28,224 GBP2022-10-01 ~ 2023-09-30
-98,401 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
28,224 GBP2022-10-01 ~ 2023-09-30
-98,401 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
8,500 GBP2022-10-01 ~ 2023-09-30
8,100 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
424,666 GBP2022-10-01 ~ 2023-09-30
266,964 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,485 GBP2022-10-01 ~ 2023-09-30
-1,257 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
14,841 GBP2022-10-01 ~ 2023-09-30
-22,893 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2023-09-30
200,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
200,000 GBP2023-09-30
200,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
89,902 GBP2023-09-30
89,902 GBP2022-09-30
Furniture and fittings
417,511 GBP2023-09-30
406,171 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,486,362 GBP2023-09-30
1,475,022 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
88,518 GBP2022-09-30
Furniture and fittings
364,745 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
663,328 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,384 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
23,123 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
44,086 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
89,902 GBP2023-09-30
Furniture and fittings
387,868 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
707,414 GBP2023-09-30
Property, Plant & Equipment
Furniture and fittings
29,643 GBP2023-09-30
41,426 GBP2022-09-30
Plant and equipment
1,384 GBP2022-09-30
Raw materials and consumables
11,527 GBP2023-09-30
17,092 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,072,579 GBP2023-09-30
1,053,432 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
580,673 GBP2023-09-30
580,674 GBP2022-09-30
Other Debtors
Current
20,844 GBP2022-09-30
Prepayments/Accrued Income
Current
340,624 GBP2023-09-30
1,006,433 GBP2022-09-30
Cash and Cash Equivalents
2,528,533 GBP2023-09-30
2,215,660 GBP2022-09-30
Trade Creditors/Trade Payables
Current
784,355 GBP2023-09-30
715,224 GBP2022-09-30
Corporation Tax Payable
Current
29,451 GBP2023-09-30
Taxation/Social Security Payable
Current
670,086 GBP2023-09-30
523,026 GBP2022-09-30
Other Creditors
Current
59,064 GBP2023-09-30
70,225 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
1,052,400 GBP2023-09-30
704,565 GBP2022-09-30
Creditors
Current
2,595,356 GBP2023-09-30
2,013,040 GBP2022-09-30
Net Deferred Tax Liability/Asset
-14,715 GBP2023-09-30
-18,200 GBP2022-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
3,485 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-17,776 GBP2023-09-30
-21,193 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
275,000 shares2023-09-30
275,000 shares2022-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,488 GBP2023-09-30
91,582 GBP2022-09-30
Between one and five year
77,518 GBP2023-09-30
45,580 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
147,006 GBP2023-09-30
137,162 GBP2022-09-30