(expand)Cost of Sales
-12,883,354 GBP2020-10-01 ~ 2021-09-30
-9,386,625 GBP2019-10-01 ~ 2020-09-30
Gross Profit/Loss
13,721,056 GBP2020-10-01 ~ 2021-09-30
12,316,413 GBP2019-10-01 ~ 2020-09-30
Administrative Expenses
-12,459,480 GBP2020-10-01 ~ 2021-09-30
-11,649,207 GBP2019-10-01 ~ 2020-09-30
Operating Profit/Loss
1,137,083 GBP2020-10-01 ~ 2021-09-30
518,444 GBP2019-10-01 ~ 2020-09-30
Profit/Loss on Ordinary Activities Before Tax
1,248,947 GBP2020-10-01 ~ 2021-09-30
352,151 GBP2019-10-01 ~ 2020-09-30
Profit/Loss
1,274,596 GBP2020-10-01 ~ 2021-09-30
698,973 GBP2019-10-01 ~ 2020-09-30
Comprehensive Income/Expense
1,274,596 GBP2020-10-01 ~ 2021-09-30
698,973 GBP2019-10-01 ~ 2020-09-30
Intangible Assets
3,150,418 GBP2021-09-30
3,087,022 GBP2020-09-30
Property, Plant & Equipment
1,194,427 GBP2021-09-30
1,337,360 GBP2020-09-30
Fixed Assets - Investments
1 GBP2021-09-30
284,700 GBP2020-09-30
Fixed Assets
4,344,846 GBP2021-09-30
4,709,082 GBP2020-09-30
Total Inventories
194,275 GBP2021-09-30
265,776 GBP2020-09-30
Debtors
Current
12,342,185 GBP2021-09-30
8,576,203 GBP2020-09-30
Cash at bank and in hand
1,149,736 GBP2021-09-30
1,046,153 GBP2020-09-30
Current Assets
13,686,196 GBP2021-09-30
9,888,132 GBP2020-09-30
Creditors
Current, Amounts falling due within one year
-11,431,002 GBP2020-09-30
Net Current Assets/Liabilities
2,412,629 GBP2021-09-30
-1,430,208 GBP2020-09-30
Total Assets Less Current Liabilities
6,757,475 GBP2021-09-30
3,278,874 GBP2020-09-30
Creditors
Non-current, Amounts falling due after one year
-1,158,890 GBP2020-09-30
Net Assets/Liabilities
2,675,811 GBP2021-09-30
2,119,984 GBP2020-09-30
Equity
Called up share capital
10,000 GBP2021-09-30
10,000 GBP2020-09-30
10,000 GBP2019-10-01
Retained earnings (accumulated losses)
2,665,811 GBP2021-09-30
2,109,984 GBP2020-09-30
2,035,426 GBP2019-10-01
Equity
2,675,811 GBP2021-09-30
2,119,984 GBP2020-09-30
2,045,426 GBP2019-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,274,596 GBP2020-10-01 ~ 2021-09-30
698,973 GBP2019-10-01 ~ 2020-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,274,596 GBP2020-10-01 ~ 2021-09-30
698,973 GBP2019-10-01 ~ 2020-09-30
Dividends Paid
Retained earnings (accumulated losses)
-667,540 GBP2020-10-01 ~ 2021-09-30
-160,850 GBP2019-10-01 ~ 2020-09-30
Dividends Paid
-667,540 GBP2020-10-01 ~ 2021-09-30
-160,850 GBP2019-10-01 ~ 2020-09-30
Audit Fees/Expenses
32,500 GBP2020-10-01 ~ 2021-09-30
34,000 GBP2019-10-01 ~ 2020-09-30
Wages/Salaries
8,399,161 GBP2020-10-01 ~ 2021-09-30
8,050,402 GBP2019-10-01 ~ 2020-09-30
Social Security Costs
843,435 GBP2020-10-01 ~ 2021-09-30
809,101 GBP2019-10-01 ~ 2020-09-30
Staff Costs/Employee Benefits Expense
9,453,647 GBP2020-10-01 ~ 2021-09-30
9,092,617 GBP2019-10-01 ~ 2020-09-30
Director Remuneration
685,487 GBP2020-10-01 ~ 2021-09-30
445,375 GBP2019-10-01 ~ 2020-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-40,014 GBP2019-10-01 ~ 2020-09-30
Tax Expense/Credit at Applicable Tax Rate
237,300 GBP2020-10-01 ~ 2021-09-30
66,909 GBP2019-10-01 ~ 2020-09-30
Intangible Assets - Gross Cost
Development expenditure
381,057 GBP2021-09-30
379,217 GBP2020-09-30
Goodwill
4,278,125 GBP2021-09-30
3,676,868 GBP2020-09-30
Intangible Assets - Gross Cost
4,697,056 GBP2021-09-30
4,093,959 GBP2020-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
213,921 GBP2021-09-30
162,788 GBP2020-09-30
Goodwill
1,299,133 GBP2021-09-30
817,715 GBP2020-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,546,638 GBP2021-09-30
1,006,938 GBP2020-09-30
Intangible Assets - Increase From Amortisation Charge for Year
488,471 GBP2020-10-01 ~ 2021-09-30
Intangible Assets
Development expenditure
167,136 GBP2021-09-30
216,429 GBP2020-09-30
Goodwill
2,978,992 GBP2021-09-30
2,859,154 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
13,492 GBP2021-09-30
13,492 GBP2020-09-30
Furniture and fittings
539,247 GBP2021-09-30
500,757 GBP2020-09-30
Computers
1,332,663 GBP2021-09-30
1,250,644 GBP2020-09-30
Office equipment
1,128,849 GBP2021-09-30
933,947 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
3,014,251 GBP2021-09-30
2,698,840 GBP2020-09-30
Property, Plant & Equipment - Other Disposals
Computers
-623 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Other Disposals
-5,789 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
13,492 GBP2020-09-30
Furniture and fittings
230,264 GBP2020-09-30
Computers
485,889 GBP2020-09-30
Office equipment
631,835 GBP2020-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,361,480 GBP2020-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
207,628 GBP2020-10-01 ~ 2021-09-30
Office equipment, Owned/Freehold
154,935 GBP2020-10-01 ~ 2021-09-30
Owned/Freehold
462,640 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-376 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,296 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
13,492 GBP2021-09-30
Furniture and fittings
330,341 GBP2021-09-30
Computers
693,141 GBP2021-09-30
Office equipment
782,850 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,819,824 GBP2021-09-30
Property, Plant & Equipment
Furniture and fittings
208,906 GBP2021-09-30
270,493 GBP2020-09-30
Computers
639,522 GBP2021-09-30
764,755 GBP2020-09-30
Office equipment
345,999 GBP2021-09-30
302,112 GBP2020-09-30
Under hire purchased contracts or finance leases
420,414 GBP2021-09-30
545,659 GBP2020-09-30
Investments in Subsidiaries
1 GBP2021-09-30
284,700 GBP2020-09-30
Finished Goods/Goods for Resale
194,275 GBP2021-09-30
265,776 GBP2020-09-30
Debtors
Non-current
997 GBP2021-09-30
112,662 GBP2020-09-30
Trade Debtors/Trade Receivables
Current
2,494,476 GBP2021-09-30
2,603,797 GBP2020-09-30
Amounts Owed by Group Undertakings
Current
4,500,862 GBP2021-09-30
2,430,057 GBP2020-09-30
Other Debtors
Current
194,484 GBP2021-09-30
346,601 GBP2020-09-30
Prepayments/Accrued Income
Current
5,126,714 GBP2021-09-30
2,994,525 GBP2020-09-30
Amount of corporation tax that is recoverable
Current
25,649 GBP2021-09-30
201,223 GBP2020-09-30
Bank Borrowings
Current
600,000 GBP2020-09-30
Trade Creditors/Trade Payables
Current
1,182,928 GBP2021-09-30
1,304,533 GBP2020-09-30
Amounts owed to group undertakings
Current
679,898 GBP2021-09-30
804,622 GBP2020-09-30
Taxation/Social Security Payable
Current
885,641 GBP2021-09-30
1,328,270 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Current
101,519 GBP2021-09-30
345,596 GBP2020-09-30
Other Creditors
Current
75,862 GBP2021-09-30
59,157 GBP2020-09-30
Accrued Liabilities/Deferred Income
Current
8,348,716 GBP2021-09-30
6,988,824 GBP2020-09-30
Creditors
Current
11,274,564 GBP2021-09-30
11,431,002 GBP2020-09-30
Bank Borrowings
Non-current
916,667 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Non-current
100,580 GBP2021-09-30
179,268 GBP2020-09-30
Amounts owed to group undertakings
Non-current
3,976,351 GBP2021-09-30
Creditors
Non-current
4,081,664 GBP2021-09-30
1,158,890 GBP2020-09-30
Bank Borrowings
Current, Amounts falling due within one year
600,000 GBP2020-09-30
Non-current, Between two and five year
916,667 GBP2020-09-30
Total Borrowings
1,516,667 GBP2020-09-30
Minimum gross finance lease payments owing
202,099 GBP2021-09-30
524,864 GBP2020-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2021-09-30
10,000 shares2020-09-30
Par Value of Share
Class 1 ordinary share
12020-10-01 ~ 2021-09-30
Nominal value of allotted share capital
Class 1 ordinary share
10,000 GBP2020-10-01 ~ 2021-09-30
10,000 GBP2019-10-01 ~ 2020-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
430,487 GBP2021-09-30
412,512 GBP2020-09-30
Between one and five year
1,230,921 GBP2021-09-30
1,552,692 GBP2020-09-30
More than five year
856,622 GBP2021-09-30
982,515 GBP2020-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,518,030 GBP2021-09-30
2,947,719 GBP2020-09-30