Cost of Sales
-28,256,531 GBP2024-10-01 ~ 2025-09-30
-25,666,995 GBP2023-10-01 ~ 2024-09-30
Administrative Expenses
-4,691,453 GBP2024-10-01 ~ 2025-09-30
-5,098,097 GBP2023-10-01 ~ 2024-09-30
Other Interest Receivable/Similar Income (Finance Income)
119,941 GBP2024-10-01 ~ 2025-09-30
118,063 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
2,000,896 GBP2024-10-01 ~ 2025-09-30
2,254,024 GBP2023-10-01 ~ 2024-09-30
Profit/Loss
1,495,674 GBP2024-10-01 ~ 2025-09-30
1,722,378 GBP2023-10-01 ~ 2024-09-30
Equity
Retained earnings (accumulated losses)
5,320,379 GBP2025-09-30
4,324,705 GBP2024-09-30
2,602,327 GBP2023-09-30
Dividends Paid
-500,000 GBP2024-10-01 ~ 2025-09-30
Retained earnings (accumulated losses)
0 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Other than goodwill
38,053 GBP2025-09-30
45,413 GBP2024-09-30
Property, Plant & Equipment
46,805 GBP2025-09-30
19,335 GBP2024-09-30
Fixed Assets
84,858 GBP2025-09-30
64,748 GBP2024-09-30
Debtors
5,397,239 GBP2025-09-30
8,498,986 GBP2024-09-30
Cash at bank and in hand
5,238,580 GBP2025-09-30
2,658,684 GBP2024-09-30
Current Assets
10,635,819 GBP2025-09-30
11,157,670 GBP2024-09-30
Net Current Assets/Liabilities
5,655,915 GBP2025-09-30
4,956,759 GBP2024-09-30
Total Assets Less Current Liabilities
5,740,773 GBP2025-09-30
5,021,507 GBP2024-09-30
Net Assets/Liabilities
5,370,879 GBP2025-09-30
4,375,205 GBP2024-09-30
Equity
Called up share capital
50,500 GBP2025-09-30
50,500 GBP2024-09-30
50,500 GBP2023-09-30
Equity
5,370,879 GBP2025-09-30
4,375,205 GBP2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,495,674 GBP2024-10-01 ~ 2025-09-30
1,722,378 GBP2023-10-01 ~ 2024-09-30
Audit Fees/Expenses
23,000 GBP2024-10-01 ~ 2025-09-30
23,000 GBP2023-10-01 ~ 2024-09-30
Average Number of Employees
572024-10-01 ~ 2025-09-30
632023-10-01 ~ 2024-09-30
Wages/Salaries
2,575,958 GBP2024-10-01 ~ 2025-09-30
2,779,814 GBP2023-10-01 ~ 2024-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,532 GBP2024-10-01 ~ 2025-09-30
61,229 GBP2023-10-01 ~ 2024-09-30
Staff Costs/Employee Benefits Expense
2,943,140 GBP2024-10-01 ~ 2025-09-30
3,126,494 GBP2023-10-01 ~ 2024-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,673 GBP2024-10-01 ~ 2025-09-30
-5,443 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Computer software
73,600 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
78,973 GBP2025-09-30
42,942 GBP2024-09-30
Plant and equipment
152,253 GBP2025-09-30
176,553 GBP2024-09-30
Furniture and fittings
117,669 GBP2025-09-30
115,561 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
348,895 GBP2025-09-30
335,056 GBP2024-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-27,661 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-1,120 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals
-28,781 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
44,854 GBP2025-09-30
42,583 GBP2024-09-30
Plant and equipment
142,196 GBP2025-09-30
159,901 GBP2024-09-30
Furniture and fittings
115,040 GBP2025-09-30
113,237 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
302,090 GBP2025-09-30
315,721 GBP2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,271 GBP2024-10-01 ~ 2025-09-30
Plant and equipment
9,956 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
2,923 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
15,150 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-27,661 GBP2024-10-01 ~ 2025-09-30
Furniture and fittings
-1,120 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-28,781 GBP2024-10-01 ~ 2025-09-30
Property, Plant & Equipment
Improvements to leasehold property
34,119 GBP2025-09-30
359 GBP2024-09-30
Plant and equipment
10,057 GBP2025-09-30
16,652 GBP2024-09-30
Furniture and fittings
2,629 GBP2025-09-30
2,324 GBP2024-09-30
Trade Debtors/Trade Receivables
Current
4,505,664 GBP2025-09-30
6,420,880 GBP2024-09-30
Amounts Owed by Group Undertakings
Current
0 GBP2025-09-30
96,588 GBP2024-09-30
Other Debtors
Current
182,362 GBP2025-09-30
129,643 GBP2024-09-30
Prepayments/Accrued Income
Current
709,213 GBP2025-09-30
1,851,875 GBP2024-09-30
Debtors
Current, Amounts falling due within one year
5,397,239 GBP2025-09-30
Amounts falling due within one year, Current
8,498,986 GBP2024-09-30
Trade Creditors/Trade Payables
Current
3,351,700 GBP2025-09-30
4,828,207 GBP2024-09-30
Corporation Tax Payable
Current
199,895 GBP2025-09-30
227,089 GBP2024-09-30
Other Taxation & Social Security Payable
Current
61,940 GBP2025-09-30
76,687 GBP2024-09-30
Other Creditors
Current
10,574 GBP2025-09-30
9,713 GBP2024-09-30
Accrued Liabilities/Deferred Income
Current
1,341,188 GBP2025-09-30
1,041,305 GBP2024-09-30
Creditors
Current
4,979,904 GBP2025-09-30
6,200,911 GBP2024-09-30
Par Value of Share
Class 3 ordinary share
1 GBP2024-10-01 ~ 2025-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50,500 shares2025-09-30
50,500 shares2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
437,326 GBP2025-09-30
Between two and five year
1,442,796 GBP2025-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,880,122 GBP2025-09-30