Average Number of Employees
3952022-09-19 ~ 2023-09-17
3742021-09-19 ~ 2022-09-18
Turnover/Revenue
21,073,957 GBP2022-09-19 ~ 2023-09-17
21,162,725 GBP2021-09-19 ~ 2022-09-18
Cost of Sales
-12,627,887 GBP2022-09-19 ~ 2023-09-17
-12,681,907 GBP2021-09-19 ~ 2022-09-18
Gross Profit/Loss
8,446,070 GBP2022-09-19 ~ 2023-09-17
8,480,818 GBP2021-09-19 ~ 2022-09-18
Administrative Expenses
-10,626,360 GBP2022-09-19 ~ 2023-09-17
-9,649,961 GBP2021-09-19 ~ 2022-09-18
Operating Profit/Loss
56,361 GBP2022-09-19 ~ 2023-09-17
-1,421,004 GBP2021-09-19 ~ 2022-09-18
Profit/Loss on Ordinary Activities Before Tax
-1,813,221 GBP2022-09-19 ~ 2023-09-17
-3,093,377 GBP2021-09-19 ~ 2022-09-18
Profit/Loss
-1,813,221 GBP2022-09-19 ~ 2023-09-17
-3,093,377 GBP2021-09-19 ~ 2022-09-18
Comprehensive Income/Expense
-1,813,221 GBP2022-09-19 ~ 2023-09-17
-3,093,377 GBP2021-09-19 ~ 2022-09-18
Intangible Assets
7,427 GBP2023-09-17
8,695 GBP2022-09-18
Property, Plant & Equipment
3,086,376 GBP2023-09-17
4,030,529 GBP2022-09-18
Fixed Assets
3,093,803 GBP2023-09-17
4,039,224 GBP2022-09-18
Total Inventories
510,383 GBP2023-09-17
487,389 GBP2022-09-18
Debtors
1,697,717 GBP2023-09-17
1,418,856 GBP2022-09-18
Cash at bank and in hand
1,800 GBP2023-09-17
2,050 GBP2022-09-18
Current Assets
2,209,900 GBP2023-09-17
1,908,295 GBP2022-09-18
Creditors
Current, Amounts falling due within one year
-27,272,853 GBP2023-09-17
Net Current Assets/Liabilities
-25,062,953 GBP2023-09-17
-24,830,870 GBP2022-09-18
Total Assets Less Current Liabilities
-21,969,150 GBP2023-09-17
-20,791,646 GBP2022-09-18
Net Assets/Liabilities
-26,129,707 GBP2023-09-17
-24,316,486 GBP2022-09-18
Equity
Called up share capital
7,628,201 GBP2023-09-17
7,628,201 GBP2022-09-18
7,628,201 GBP2021-09-19
Share premium
2,428,679 GBP2023-09-17
2,428,679 GBP2022-09-18
2,428,679 GBP2021-09-19
Retained earnings (accumulated losses)
-36,186,587 GBP2023-09-17
-34,373,366 GBP2022-09-18
-31,279,989 GBP2021-09-19
Equity
-26,129,707 GBP2023-09-17
-24,316,486 GBP2022-09-18
-21,223,109 GBP2021-09-19
Profit/Loss
Retained earnings (accumulated losses)
-1,813,221 GBP2022-09-19 ~ 2023-09-17
-3,093,377 GBP2021-09-19 ~ 2022-09-18
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,813,221 GBP2022-09-19 ~ 2023-09-17
-3,093,377 GBP2021-09-19 ~ 2022-09-18
Property, Plant & Equipment - Depreciation Expense
893,337 GBP2022-09-19 ~ 2023-09-17
1,048,944 GBP2021-09-19 ~ 2022-09-18
Cash and Cash Equivalents
-117,524 GBP2023-09-17
-393,974 GBP2022-09-18
-422,746 GBP2021-09-19
Bank Overdrafts
-119,324 GBP2023-09-17
-396,024 GBP2022-09-18
Wages/Salaries
6,923,503 GBP2022-09-19 ~ 2023-09-17
6,820,552 GBP2021-09-19 ~ 2022-09-18
Social Security Costs
501,070 GBP2022-09-19 ~ 2023-09-17
523,902 GBP2021-09-19 ~ 2022-09-18
Staff Costs/Employee Benefits Expense
7,542,531 GBP2022-09-19 ~ 2023-09-17
7,462,606 GBP2021-09-19 ~ 2022-09-18
Director Remuneration
226,207 GBP2022-09-19 ~ 2023-09-17
226,507 GBP2021-09-19 ~ 2022-09-18
Tax Expense/Credit at Applicable Tax Rate
-395,322 GBP2022-09-19 ~ 2023-09-17
-587,742 GBP2021-09-19 ~ 2022-09-18
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
12,720 GBP2023-09-17
12,720 GBP2022-09-18
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
5,293 GBP2023-09-17
4,025 GBP2022-09-18
Intangible Assets
Patents/Trademarks/Licences/Concessions
7,427 GBP2023-09-17
8,695 GBP2022-09-18
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,107,253 GBP2023-09-17
3,136,443 GBP2022-09-18
Furniture and fittings
6,568,008 GBP2023-09-17
7,660,141 GBP2022-09-18
Property, Plant & Equipment - Gross Cost
20,931,209 GBP2023-09-17
22,254,111 GBP2022-09-18
Property, Plant & Equipment - Other Disposals
Plant and equipment
-50,899 GBP2022-09-19 ~ 2023-09-17
Furniture and fittings
-1,457,273 GBP2022-09-19 ~ 2023-09-17
Property, Plant & Equipment - Other Disposals
-1,765,785 GBP2022-09-19 ~ 2023-09-17
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,014,494 GBP2022-09-18
Furniture and fittings
6,638,042 GBP2022-09-18
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
18,223,582 GBP2022-09-18
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
368,004 GBP2022-09-19 ~ 2023-09-17
Owned/Freehold
893,337 GBP2022-09-19 ~ 2023-09-17
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-19,471 GBP2022-09-19 ~ 2023-09-17
Furniture and fittings
-1,085,931 GBP2022-09-19 ~ 2023-09-17
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,272,086 GBP2022-09-19 ~ 2023-09-17
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,017,460 GBP2023-09-17
Furniture and fittings
5,920,115 GBP2023-09-17
Property, Plant & Equipment - Accumulated Depreciation & Impairment
17,844,833 GBP2023-09-17
Property, Plant & Equipment
Plant and equipment
89,793 GBP2023-09-17
121,949 GBP2022-09-18
Furniture and fittings
647,893 GBP2023-09-17
1,022,099 GBP2022-09-18
Land and buildings
2,348,690 GBP2023-09-17
2,886,481 GBP2022-09-18
Value of work in progress
304,134 GBP2023-09-17
281,260 GBP2022-09-18
Finished Goods/Goods for Resale
206,249 GBP2023-09-17
206,129 GBP2022-09-18
Other Debtors
Non-current
302,356 GBP2023-09-17
120,000 GBP2022-09-18
Debtors
Non-current
302,356 GBP2023-09-17
120,000 GBP2022-09-18
Trade Debtors/Trade Receivables
Current
334,848 GBP2023-09-17
359,831 GBP2022-09-18
Amounts Owed by Group Undertakings
Current
244,448 GBP2023-09-17
30,000 GBP2022-09-18
Other Debtors
Current
20,000 GBP2023-09-17
2,966 GBP2022-09-18
Prepayments/Accrued Income
Current
796,065 GBP2023-09-17
906,059 GBP2022-09-18
Debtors
Current
1,697,717 GBP2023-09-17
1,418,856 GBP2022-09-18
Bank Overdrafts
Current
119,324 GBP2023-09-17
396,024 GBP2022-09-18
Bank Borrowings
Current
225,927 GBP2023-09-17
Other Remaining Borrowings
Current
20,040,925 GBP2023-09-17
18,504,642 GBP2022-09-18
Trade Creditors/Trade Payables
Current
1,248,418 GBP2023-09-17
705,099 GBP2022-09-18
Amounts owed to group undertakings
Current
2,300,000 GBP2022-09-18
Taxation/Social Security Payable
Current
2,402,444 GBP2023-09-17
1,632,068 GBP2022-09-18
Other Creditors
Current
194,625 GBP2023-09-17
167,670 GBP2022-09-18
Accrued Liabilities/Deferred Income
Current
3,041,190 GBP2023-09-17
3,033,662 GBP2022-09-18
Creditors
Current
27,272,853 GBP2023-09-17
26,739,165 GBP2022-09-18
Bank Borrowings
Non-current
4,160,557 GBP2023-09-17
3,524,840 GBP2022-09-18
Creditors
Non-current
4,160,557 GBP2023-09-17
3,524,840 GBP2022-09-18
Bank Borrowings
Current, Amounts falling due within one year
225,927 GBP2023-09-17
Total Borrowings
Current, Amounts falling due within one year
20,266,852 GBP2023-09-17
Bank Borrowings
Non-current, Between one and two years
4,160,557 GBP2023-09-17
Total Borrowings
24,427,409 GBP2023-09-17
22,029,482 GBP2022-09-18
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,628,201 shares2023-09-17
7,628,201 shares2022-09-18
Par Value of Share
Class 1 ordinary share
1.002022-09-19 ~ 2023-09-17
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,366,220 GBP2023-09-17
1,725,935 GBP2022-09-18
Between one and five year
7,708,690 GBP2023-09-17
6,706,845 GBP2022-09-18
More than five year
4,830,200 GBP2023-09-17
8,516,467 GBP2022-09-18
Future Minimum Lease Payments Under Non-cancellable Operating Leases
14,905,110 GBP2023-09-17
16,949,247 GBP2022-09-18