Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
17,678,810 GBP2022-10-01 ~ 2023-09-30
12,197,522 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
14,285,137 GBP2022-10-01 ~ 2023-09-30
9,882,538 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,393,673 GBP2022-10-01 ~ 2023-09-30
2,314,984 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
1,403,998 GBP2022-10-01 ~ 2023-09-30
998,347 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
1,989,675 GBP2022-10-01 ~ 2023-09-30
1,316,637 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
68,158 GBP2022-10-01 ~ 2023-09-30
71,123 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
2,057,833 GBP2022-10-01 ~ 2023-09-30
1,387,760 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
461,803 GBP2022-10-01 ~ 2023-09-30
238,948 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
1,596,030 GBP2022-10-01 ~ 2023-09-30
1,148,812 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
1,596,030 GBP2022-10-01 ~ 2023-09-30
1,148,812 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
31,923 GBP2023-09-30
25,430 GBP2022-09-30
2,596 GBP2021-09-30
Debtors
3,210,962 GBP2023-09-30
4,441,719 GBP2022-09-30
Cash at bank and in hand
2,960,843 GBP2023-09-30
1,177,261 GBP2022-09-30
465,856 GBP2021-09-30
Current Assets
6,171,805 GBP2023-09-30
5,618,980 GBP2022-09-30
Creditors
Current
-2,419,531 GBP2023-09-30
2,419,531 GBP2023-09-30
-2,369,243 GBP2022-09-30
2,369,243 GBP2022-09-30
-1,059,108 GBP2021-09-30
Net Current Assets/Liabilities
3,752,274 GBP2023-09-30
3,249,737 GBP2022-09-30
3,073,759 GBP2021-09-30
Total Assets Less Current Liabilities
3,784,197 GBP2023-09-30
3,275,167 GBP2022-09-30
3,076,355 GBP2021-09-30
Net Assets/Liabilities
3,784,197 GBP2023-09-30
3,275,167 GBP2022-09-30
3,076,355 GBP2021-09-30
Equity
Called up share capital
200 GBP2023-09-30
200 GBP2022-09-30
200 GBP2021-09-30
Capital redemption reserve
50 GBP2023-09-30
50 GBP2022-09-30
50 GBP2021-09-30
Retained earnings (accumulated losses)
3,783,947 GBP2023-09-30
3,274,917 GBP2022-09-30
2,776,105 GBP2021-09-30
Equity
3,784,197 GBP2023-09-30
3,275,167 GBP2022-09-30
2,776,355 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,087,000 GBP2022-10-01 ~ 2023-09-30
-650,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-1,087,000 GBP2022-10-01 ~ 2023-09-30
-650,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,596,030 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
558,330 GBP2022-10-01 ~ 2023-09-30
360,768 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
37,171 GBP2022-10-01 ~ 2023-09-30
17,926 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
287,048 GBP2022-10-01 ~ 2023-09-30
180,251 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
882,549 GBP2022-10-01 ~ 2023-09-30
558,945 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
202022-10-01 ~ 2023-09-30
182021-10-01 ~ 2022-09-30
Director Remuneration
37,611 GBP2022-10-01 ~ 2023-09-30
37,512 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
7,241 GBP2022-10-01 ~ 2023-09-30
4,029 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
15,000 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
467,901 GBP2022-10-01 ~ 2023-09-30
238,948 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
452,888 GBP2022-10-01 ~ 2023-09-30
263,674 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
48,273 GBP2023-09-30
34,539 GBP2022-09-30
Computers
60,293 GBP2023-09-30
60,293 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
108,566 GBP2023-09-30
94,832 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
16,351 GBP2023-09-30
9,110 GBP2022-09-30
Computers
60,292 GBP2023-09-30
60,292 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
76,643 GBP2023-09-30
69,402 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
7,241 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
7,241 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
31,922 GBP2023-09-30
25,429 GBP2022-09-30
Computers
1 GBP2023-09-30
1 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,551,927 GBP2023-09-30
2,055,184 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
1,183,957 GBP2023-09-30
1,872,087 GBP2022-09-30
Other Debtors
Current
3,425 GBP2023-09-30
Prepayments/Accrued Income
Current
471,653 GBP2023-09-30
514,448 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
3,210,962 GBP2023-09-30
4,441,719 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,563,612 GBP2023-09-30
1,648,989 GBP2022-09-30
Corporation Tax Payable
Current
467,901 GBP2023-09-30
238,948 GBP2022-09-30
Other Taxation & Social Security Payable
Current
8,860 GBP2023-09-30
9,895 GBP2022-09-30
Other Creditors
Current
296,238 GBP2023-09-30
338,126 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
17,500 GBP2023-09-30
Between one and five year
17,500 GBP2023-09-30
All periods
35,000 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,596,030 GBP2022-10-01 ~ 2023-09-30