Cost of Sales
-8,158,430 GBP2023-10-01 ~ 2024-09-30
-6,983,422 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-8,295,592 GBP2023-10-01 ~ 2024-09-30
-6,534,051 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
9,638 GBP2023-10-01 ~ 2024-09-30
5,979 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,155,345 GBP2023-10-01 ~ 2024-09-30
546,535 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
730,166 GBP2023-10-01 ~ 2024-09-30
339,884 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Goodwill
3,491,975 GBP2024-09-30
4,076,137 GBP2023-09-30
Other
9,385 GBP2024-09-30
35,173 GBP2023-09-30
Intangible Assets
3,501,360 GBP2024-09-30
4,111,310 GBP2023-09-30
Property, Plant & Equipment
212,610 GBP2024-09-30
233,497 GBP2023-09-30
Fixed Assets - Investments
100 GBP2024-09-30
48,645 GBP2023-09-30
Fixed Assets
3,714,070 GBP2024-09-30
4,393,452 GBP2023-09-30
Debtors
2,496,159 GBP2024-09-30
2,388,796 GBP2023-09-30
Cash at bank and in hand
1,557,747 GBP2024-09-30
1,609,924 GBP2023-09-30
Current Assets
4,145,237 GBP2024-09-30
4,110,070 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-5,977,318 GBP2023-09-30
Net Current Assets/Liabilities
-1,345,657 GBP2024-09-30
-1,867,248 GBP2023-09-30
Total Assets Less Current Liabilities
2,368,413 GBP2024-09-30
2,526,204 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
0 GBP2024-09-30
Net Assets/Liabilities
2,353,935 GBP2024-09-30
1,568,868 GBP2023-09-30
Equity
Called up share capital
14,454 GBP2024-09-30
14,454 GBP2023-09-30
14,454 GBP2022-09-30
Share premium
177,500 GBP2024-09-30
177,500 GBP2023-09-30
177,500 GBP2022-09-30
Other miscellaneous reserve
104,403 GBP2024-09-30
49,502 GBP2023-09-30
Retained earnings (accumulated losses)
2,057,578 GBP2024-09-30
1,327,412 GBP2023-09-30
987,528 GBP2022-09-30
Equity
2,353,935 GBP2024-09-30
1,568,868 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
730,166 GBP2023-10-01 ~ 2024-09-30
339,884 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
23,000 GBP2023-10-01 ~ 2024-09-30
24,080 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1362023-10-01 ~ 2024-09-30
1042022-10-01 ~ 2023-09-30
Wages/Salaries
5,146,708 GBP2023-10-01 ~ 2024-09-30
3,875,224 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
148,797 GBP2023-10-01 ~ 2024-09-30
123,418 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,878,988 GBP2023-10-01 ~ 2024-09-30
4,441,478 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
214,531 GBP2023-10-01 ~ 2024-09-30
200,901 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
30,478 GBP2023-10-01 ~ 2024-09-30
-4,739 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
6,118,709 GBP2024-09-30
6,084,797 GBP2023-09-30
Intangible Assets - Gross Cost
6,191,033 GBP2024-09-30
6,279,942 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,626,734 GBP2024-09-30
2,008,660 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
2,689,673 GBP2024-09-30
2,168,632 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
618,074 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
620,245 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
247,306 GBP2024-09-30
230,463 GBP2023-09-30
Furniture and fittings
112,780 GBP2024-09-30
126,859 GBP2023-09-30
Computers
221,934 GBP2024-09-30
192,483 GBP2023-09-30
Motor vehicles
21,671 GBP2024-09-30
21,671 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
603,691 GBP2024-09-30
571,476 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-38,041 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-17,632 GBP2023-10-01 ~ 2024-09-30
Computers
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-12,375 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-68,048 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
144,122 GBP2024-09-30
118,299 GBP2023-09-30
Furniture and fittings
54,868 GBP2024-09-30
51,439 GBP2023-09-30
Computers
173,798 GBP2024-09-30
152,159 GBP2023-09-30
Motor vehicles
18,293 GBP2024-09-30
16,082 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
391,081 GBP2024-09-30
337,979 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
60,486 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
14,918 GBP2023-10-01 ~ 2024-09-30
Computers
21,639 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
2,984 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
100,027 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-34,663 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-11,489 GBP2023-10-01 ~ 2024-09-30
Computers
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-773 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-46,925 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
103,184 GBP2024-09-30
112,164 GBP2023-09-30
Furniture and fittings
57,912 GBP2024-09-30
75,420 GBP2023-09-30
Computers
48,136 GBP2024-09-30
40,324 GBP2023-09-30
Motor vehicles
3,378 GBP2024-09-30
5,589 GBP2023-09-30
Amounts invested in assets
Non-current
100 GBP2024-09-30
48,645 GBP2023-09-30
Finished Goods/Goods for Resale
91,331 GBP2024-09-30
111,350 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,255,516 GBP2024-09-30
1,071,990 GBP2023-09-30
Other Debtors
Current
845 GBP2024-09-30
13,857 GBP2023-09-30
Prepayments/Accrued Income
Current
1,214,275 GBP2024-09-30
1,261,426 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
0 GBP2024-09-30
16,000 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
2,470,636 GBP2024-09-30
Current, Amounts falling due within one year
2,363,273 GBP2023-09-30
Other Debtors
Non-current
25,523 GBP2024-09-30
25,523 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
0 GBP2024-09-30
465,034 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,299,659 GBP2024-09-30
1,403,097 GBP2023-09-30
Amounts owed to group undertakings
Current
0 GBP2024-09-30
281,315 GBP2023-09-30
Corporation Tax Payable
Current
394,036 GBP2024-09-30
210,009 GBP2023-09-30
Other Taxation & Social Security Payable
Current
639,622 GBP2024-09-30
602,472 GBP2023-09-30
Other Creditors
Current
43,851 GBP2024-09-30
66,899 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
3,113,726 GBP2024-09-30
2,948,492 GBP2023-09-30
Creditors
Current
5,490,894 GBP2024-09-30
5,977,318 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-09-30
671,736 GBP2023-09-30
Bank Borrowings
0 GBP2024-09-30
1,136,770 GBP2023-09-30
Total Borrowings
Current
0 GBP2024-09-30
465,034 GBP2023-09-30
Non-current
0 GBP2024-09-30
671,736 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
268,174 GBP2024-09-30
112,590 GBP2023-09-30
Between two and five year
555,444 GBP2024-09-30
361,808 GBP2023-09-30
More than five year
13,107 GBP2024-09-30
21,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
836,725 GBP2024-09-30
495,398 GBP2023-09-30