Par Value of Share
Class 1 ordinary share
02021-10-01 ~ 2022-09-30
Class 2 ordinary share
02021-10-01 ~ 2022-09-30
Turnover/Revenue
9,908,892 GBP2021-10-01 ~ 2022-09-30
12,092,254 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
-3,641,817 GBP2021-10-01 ~ 2022-09-30
-4,974,082 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
6,267,075 GBP2021-10-01 ~ 2022-09-30
7,118,172 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
-4,912,383 GBP2021-10-01 ~ 2022-09-30
-5,435,691 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
1,354,692 GBP2021-10-01 ~ 2022-09-30
1,682,481 GBP2020-10-01 ~ 2021-09-30
Other Interest Receivable/Similar Income (Finance Income)
68,447 GBP2021-10-01 ~ 2022-09-30
72,770 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
1,423,139 GBP2021-10-01 ~ 2022-09-30
1,755,251 GBP2020-10-01 ~ 2021-09-30
Profit/Loss
1,148,192 GBP2021-10-01 ~ 2022-09-30
1,477,463 GBP2020-10-01 ~ 2021-09-30
Comprehensive Income/Expense
1,148,192 GBP2021-10-01 ~ 2022-09-30
1,477,463 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment
60,715 GBP2022-09-30
65,393 GBP2021-09-30
Debtors
4,254,929 GBP2022-09-30
5,976,654 GBP2021-09-30
Cash at bank and in hand
4,659,417 GBP2022-09-30
3,520,652 GBP2021-09-30
Current Assets
8,914,346 GBP2022-09-30
9,497,306 GBP2021-09-30
Creditors
Current
2,610,630 GBP2022-09-30
4,051,872 GBP2021-09-30
Net Current Assets/Liabilities
6,303,716 GBP2022-09-30
5,445,434 GBP2021-09-30
Total Assets Less Current Liabilities
6,364,431 GBP2022-09-30
5,510,827 GBP2021-09-30
Equity
Called up share capital
635 GBP2022-09-30
635 GBP2021-09-30
635 GBP2020-09-30
Share premium
299,100 GBP2022-09-30
299,100 GBP2021-09-30
299,100 GBP2020-09-30
Capital redemption reserve
391 GBP2022-09-30
391 GBP2021-09-30
391 GBP2020-09-30
Retained earnings (accumulated losses)
6,064,375 GBP2022-09-30
5,210,771 GBP2021-09-30
4,049,765 GBP2020-09-30
Equity
6,364,431 GBP2022-09-30
5,510,827 GBP2021-09-30
4,349,821 GBP2020-09-30
Dividends Paid
Retained earnings (accumulated losses)
-294,588 GBP2021-10-01 ~ 2022-09-30
-316,457 GBP2020-10-01 ~ 2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,148,192 GBP2021-10-01 ~ 2022-09-30
1,477,463 GBP2020-10-01 ~ 2021-09-30
Dividends Paid
-294,588 GBP2021-10-01 ~ 2022-09-30
-316,457 GBP2020-10-01 ~ 2021-09-30
Wages/Salaries
2,964,074 GBP2021-10-01 ~ 2022-09-30
2,835,545 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
320,781 GBP2021-10-01 ~ 2022-09-30
267,538 GBP2020-10-01 ~ 2021-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,836 GBP2021-10-01 ~ 2022-09-30
74,960 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
3,379,691 GBP2021-10-01 ~ 2022-09-30
3,178,043 GBP2020-10-01 ~ 2021-09-30
Average Number of Employees
552021-10-01 ~ 2022-09-30
512020-10-01 ~ 2021-09-30
Director Remuneration
225,724 GBP2021-10-01 ~ 2022-09-30
247,202 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
29,658 GBP2021-10-01 ~ 2022-09-30
43,627 GBP2020-10-01 ~ 2021-09-30
Audit Fees/Expenses
14,350 GBP2021-10-01 ~ 2022-09-30
12,450 GBP2020-10-01 ~ 2021-09-30
Current Tax for the Period
274,028 GBP2021-10-01 ~ 2022-09-30
355,829 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
9,068 GBP2022-09-30
6,600 GBP2021-09-30
Computers
157,529 GBP2022-09-30
142,688 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
185,168 GBP2022-09-30
167,859 GBP2021-09-30
Property, Plant & Equipment - Disposals
Computers
-7,671 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Disposals
-7,671 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
6,505 GBP2022-09-30
4,928 GBP2021-09-30
Computers
111,642 GBP2022-09-30
95,436 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
124,453 GBP2022-09-30
102,466 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,577 GBP2021-10-01 ~ 2022-09-30
Computers
23,877 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
29,658 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-7,671 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7,671 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
Furniture and fittings
2,563 GBP2022-09-30
1,672 GBP2021-09-30
Computers
45,887 GBP2022-09-30
47,252 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
880,774 GBP2022-09-30
1,898,988 GBP2021-09-30
Other Debtors
Current
62,428 GBP2022-09-30
4,369 GBP2021-09-30
Prepayments/Accrued Income
Current
567,367 GBP2022-09-30
1,382,030 GBP2021-09-30
Debtors
Amounts falling due within one year, Current
3,594,159 GBP2022-09-30
5,315,883 GBP2021-09-30
Other Debtors
Non-current
660,770 GBP2022-09-30
660,771 GBP2021-09-30
Trade Creditors/Trade Payables
Current
212,732 GBP2022-09-30
954,516 GBP2021-09-30
Corporation Tax Payable
Current
274,028 GBP2022-09-30
369,360 GBP2021-09-30
Other Taxation & Social Security Payable
Current
92,319 GBP2022-09-30
82,800 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
1,727,887 GBP2022-09-30
2,219,244 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
76,546 GBP2022-09-30
141,459 GBP2021-09-30
Between one and five year
2,866 GBP2022-09-30
76,114 GBP2021-09-30
All periods
79,412 GBP2022-09-30
217,573 GBP2021-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-565 GBP2022-09-30
-1,484 GBP2021-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
63,000 shares2022-09-30
Class 2 ordinary share
500 shares2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,148,192 GBP2021-10-01 ~ 2022-09-30