Average Number of Employees
442023-10-01 ~ 2024-09-30
512022-10-01 ~ 2023-09-30
Turnover/Revenue
20,425,211 GBP2023-10-01 ~ 2024-09-30
21,142,558 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-14,650,296 GBP2023-10-01 ~ 2024-09-30
-14,975,264 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
5,774,915 GBP2023-10-01 ~ 2024-09-30
6,167,294 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,528,055 GBP2023-10-01 ~ 2024-09-30
-2,930,469 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
3,246,860 GBP2023-10-01 ~ 2024-09-30
3,236,825 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
54,902 GBP2023-10-01 ~ 2024-09-30
4,261 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
3,246,942 GBP2023-10-01 ~ 2024-09-30
3,855,873 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
4,970,765 GBP2024-09-30
5,016,627 GBP2023-09-30
2,102,900 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
2,448,858 GBP2023-10-01 ~ 2024-09-30
2,913,727 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-2,494,720 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
445,017 GBP2024-09-30
207,960 GBP2023-09-30
Property, Plant & Equipment
1,172,203 GBP2024-09-30
1,203,922 GBP2023-09-30
Fixed Assets - Investments
2,142,683 GBP2024-09-30
1,392,683 GBP2023-09-30
Fixed Assets
3,759,903 GBP2024-09-30
2,804,565 GBP2023-09-30
Total Inventories
11,914 GBP2024-09-30
4,402 GBP2023-09-30
Debtors
Current
4,719,288 GBP2024-09-30
4,816,516 GBP2023-09-30
Cash at bank and in hand
1,031,224 GBP2024-09-30
2,306,580 GBP2023-09-30
Current Assets
5,762,426 GBP2024-09-30
7,127,498 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-3,605,034 GBP2023-09-30
Net Current Assets/Liabilities
2,452,797 GBP2024-09-30
3,522,464 GBP2023-09-30
Total Assets Less Current Liabilities
6,212,700 GBP2024-09-30
6,327,029 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-699,023 GBP2024-09-30
-761,833 GBP2023-09-30
Net Assets/Liabilities
5,463,209 GBP2024-09-30
5,509,071 GBP2023-09-30
Equity
Called up share capital
16 GBP2024-09-30
16 GBP2023-09-30
Share premium
492,428 GBP2024-09-30
492,428 GBP2023-09-30
Equity
5,463,209 GBP2024-09-30
5,509,071 GBP2023-09-30
Profit/Loss
2,448,858 GBP2023-10-01 ~ 2024-09-30
2,913,727 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
56,842 GBP2023-10-01 ~ 2024-09-30
55,670 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
1,003,634 GBP2024-09-30
2,275,457 GBP2023-09-30
295,227 GBP2022-10-01
Bank Overdrafts
-41,556 GBP2024-09-30
-31,123 GBP2023-09-30
Audit Fees/Expenses
10,500 GBP2023-10-01 ~ 2024-09-30
10,000 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,856,871 GBP2023-10-01 ~ 2024-09-30
4,383,203 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
197,294 GBP2023-10-01 ~ 2024-09-30
232,781 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,102,497 GBP2023-10-01 ~ 2024-09-30
4,673,299 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
200,000 GBP2023-10-01 ~ 2024-09-30
225,000 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,657 GBP2023-10-01 ~ 2024-09-30
-392 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
811,736 GBP2023-10-01 ~ 2024-09-30
963,968 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
549,919 GBP2024-09-30
232,412 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
108,424 GBP2024-09-30
108,424 GBP2023-09-30
Office equipment
517,310 GBP2024-09-30
492,512 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,000,020 GBP2024-09-30
1,975,222 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
-780 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
108,166 GBP2023-09-30
Office equipment
452,087 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
771,300 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
169 GBP2023-10-01 ~ 2024-09-30
Office equipment, Owned/Freehold
29,096 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
56,842 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-325 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
108,335 GBP2024-09-30
Office equipment
480,858 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
827,817 GBP2024-09-30
Property, Plant & Equipment
Furniture and fittings
89 GBP2024-09-30
258 GBP2023-09-30
Office equipment
36,452 GBP2024-09-30
40,425 GBP2023-09-30
Finished Goods/Goods for Resale
11,914 GBP2024-09-30
4,402 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
4,661,246 GBP2024-09-30
4,672,298 GBP2023-09-30
Other Debtors
Current
40 GBP2024-09-30
100,413 GBP2023-09-30
Prepayments/Accrued Income
Current
58,002 GBP2024-09-30
43,805 GBP2023-09-30
Bank Overdrafts
Current
41,556 GBP2024-09-30
31,123 GBP2023-09-30
Bank Borrowings
Current
73,937 GBP2024-09-30
86,036 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,552,143 GBP2024-09-30
1,696,609 GBP2023-09-30
Corporation Tax Payable
Current
770,815 GBP2024-09-30
942,538 GBP2023-09-30
Taxation/Social Security Payable
Current
385,379 GBP2024-09-30
488,058 GBP2023-09-30
Other Creditors
Current
372,813 GBP2024-09-30
179,289 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
112,986 GBP2024-09-30
181,381 GBP2023-09-30
Creditors
Current
3,309,629 GBP2024-09-30
3,605,034 GBP2023-09-30
Bank Borrowings
Non-current
699,023 GBP2024-09-30
761,833 GBP2023-09-30
Current, Amounts falling due within one year
86,036 GBP2023-09-30
Non-current, Between one and two years
79,558 GBP2024-09-30
72,034 GBP2023-09-30
Between two and five year, Non-current
619,465 GBP2024-09-30
689,800 GBP2023-09-30
Total Borrowings
772,960 GBP2024-09-30
847,870 GBP2023-09-30
Net Deferred Tax Liability/Asset
50,468 GBP2024-09-30
56,125 GBP2023-09-30
56,517 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-5,657 GBP2023-10-01 ~ 2024-09-30
-392 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
50,468 GBP2024-09-30
56,125 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,592 shares2024-09-30
15,592 shares2023-09-30
Par Value of Share
Class 1 ordinary share
0.0012023-10-01 ~ 2024-09-30