Administrative Expenses
-8,375,800 GBP2024-10-01 ~ 2025-09-30
-8,295,592 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
8,973 GBP2024-10-01 ~ 2025-09-30
9,638 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
1,621,976 GBP2024-10-01 ~ 2025-09-30
1,155,345 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
1,061,149 GBP2024-10-01 ~ 2025-09-30
730,166 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Goodwill
2,875,220 GBP2025-09-30
3,491,975 GBP2024-09-30
Other
6,659 GBP2025-09-30
9,385 GBP2024-09-30
Intangible Assets
2,881,879 GBP2025-09-30
3,501,360 GBP2024-09-30
Property, Plant & Equipment
142,659 GBP2025-09-30
212,610 GBP2024-09-30
Fixed Assets - Investments
100 GBP2025-09-30
100 GBP2024-09-30
Fixed Assets
3,024,638 GBP2025-09-30
3,714,070 GBP2024-09-30
Debtors
2,575,286 GBP2025-09-30
2,496,159 GBP2024-09-30
Cash at bank and in hand
2,602,545 GBP2025-09-30
1,557,747 GBP2024-09-30
Current Assets
5,368,676 GBP2025-09-30
4,145,237 GBP2024-09-30
Creditors
Current, Amounts falling due within one year
-6,133,100 GBP2025-09-30
-5,490,894 GBP2024-09-30
Net Current Assets/Liabilities
-764,424 GBP2025-09-30
-1,345,657 GBP2024-09-30
Total Assets Less Current Liabilities
2,260,214 GBP2025-09-30
2,368,413 GBP2024-09-30
Net Assets/Liabilities
2,258,763 GBP2025-09-30
2,353,935 GBP2024-09-30
Equity
Called up share capital
14,454 GBP2025-09-30
14,454 GBP2024-09-30
14,454 GBP2023-09-30
Share premium
177,500 GBP2025-09-30
177,500 GBP2024-09-30
177,500 GBP2023-09-30
Other miscellaneous reserve
104,403 GBP2025-09-30
104,403 GBP2024-09-30
Retained earnings (accumulated losses)
1,962,406 GBP2025-09-30
2,057,578 GBP2024-09-30
1,327,412 GBP2023-09-30
Equity
2,258,763 GBP2025-09-30
2,353,935 GBP2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,061,149 GBP2024-10-01 ~ 2025-09-30
730,166 GBP2023-10-01 ~ 2024-09-30
Dividends Paid
-1,156,321 GBP2024-10-01 ~ 2025-09-30
Audit Fees/Expenses
22,500 GBP2024-10-01 ~ 2025-09-30
23,000 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
1332024-10-01 ~ 2025-09-30
1362023-10-01 ~ 2024-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
155,686 GBP2024-10-01 ~ 2025-09-30
148,797 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
6,000,921 GBP2024-10-01 ~ 2025-09-30
5,878,988 GBP2023-10-01 ~ 2024-09-30
Director Remuneration
230,270 GBP2024-10-01 ~ 2025-09-30
214,531 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,027 GBP2024-10-01 ~ 2025-09-30
30,478 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Goodwill
6,118,709 GBP2024-09-30
Intangible Assets - Gross Cost
6,191,033 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,243,489 GBP2025-09-30
2,626,734 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
3,309,154 GBP2025-09-30
2,689,673 GBP2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
616,755 GBP2024-10-01 ~ 2025-09-30
Intangible Assets - Increase From Amortisation Charge for Year
619,481 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
206,035 GBP2025-09-30
247,306 GBP2024-09-30
Furniture and fittings
90,221 GBP2025-09-30
112,780 GBP2024-09-30
Computers
63,877 GBP2025-09-30
221,934 GBP2024-09-30
Motor vehicles
0 GBP2025-09-30
21,671 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
360,133 GBP2025-09-30
603,691 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-54,024 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-29,314 GBP2024-10-01 ~ 2025-09-30
Computers
-158,057 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
-21,671 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-263,066 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
140,845 GBP2025-09-30
144,122 GBP2024-09-30
Furniture and fittings
40,797 GBP2025-09-30
54,868 GBP2024-09-30
Computers
35,832 GBP2025-09-30
173,798 GBP2024-09-30
Motor vehicles
0 GBP2025-09-30
18,293 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
217,474 GBP2025-09-30
391,081 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
50,372 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
11,501 GBP2024-10-01 ~ 2025-09-30
Computers
20,091 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
2,211 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
84,175 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-53,649 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-25,572 GBP2024-10-01 ~ 2025-09-30
Computers
-158,057 GBP2024-10-01 ~ 2025-09-30
Motor vehicles
-20,504 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-257,782 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Plant and equipment
65,190 GBP2025-09-30
103,184 GBP2024-09-30
Furniture and fittings
49,424 GBP2025-09-30
57,912 GBP2024-09-30
Computers
28,045 GBP2025-09-30
48,136 GBP2024-09-30
Motor vehicles
0 GBP2025-09-30
3,378 GBP2024-09-30
Finished Goods/Goods for Resale
190,845 GBP2025-09-30
91,331 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
1,448,247 GBP2025-09-30
1,255,516 GBP2024-09-30
Other Debtors
Current
0 GBP2025-09-30
845 GBP2024-09-30
Prepayments/Accrued Income
Current
1,101,516 GBP2025-09-30
1,214,275 GBP2024-09-30
Debtors
Current, Amounts falling due within one year
2,549,763 GBP2025-09-30
2,470,636 GBP2024-09-30
Other Debtors
Non-current
25,523 GBP2025-09-30
25,523 GBP2024-09-30
Trade Creditors/Trade Payables
Current
1,420,660 GBP2025-09-30
1,299,659 GBP2024-09-30
Corporation Tax Payable
Current
573,877 GBP2025-09-30
394,036 GBP2024-09-30
Other Taxation & Social Security Payable
Current
713,062 GBP2025-09-30
639,622 GBP2024-09-30
Other Creditors
Current
131,510 GBP2025-09-30
43,851 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
3,293,991 GBP2025-09-30
3,113,726 GBP2024-09-30
Creditors
Current
6,133,100 GBP2025-09-30
5,490,894 GBP2024-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-10-01 ~ 2025-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,445,402 shares2025-09-30
1,445,402 shares2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
245,818 GBP2025-09-30
268,174 GBP2024-09-30
Between two and five year
376,519 GBP2025-09-30
555,444 GBP2024-09-30
More than five year
1,607 GBP2025-09-30
13,107 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
623,944 GBP2025-09-30
836,725 GBP2024-09-30