Average Number of Employees
512022-10-01 ~ 2023-09-30
432021-10-01 ~ 2022-09-30
Turnover/Revenue
21,142,558 GBP2022-10-01 ~ 2023-09-30
15,701,530 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-14,975,264 GBP2022-10-01 ~ 2023-09-30
-11,940,378 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
6,167,294 GBP2022-10-01 ~ 2023-09-30
3,761,152 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,930,469 GBP2022-10-01 ~ 2023-09-30
-2,269,541 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
3,236,825 GBP2022-10-01 ~ 2023-09-30
1,491,611 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
4,261 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
3,855,873 GBP2022-10-01 ~ 2023-09-30
1,483,237 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
5,016,627 GBP2023-09-30
2,102,900 GBP2022-09-30
2,819,872 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
2,913,727 GBP2022-10-01 ~ 2023-09-30
1,263,212 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,980,184 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
207,960 GBP2023-09-30
Property, Plant & Equipment
1,203,922 GBP2023-09-30
1,231,217 GBP2022-09-30
Fixed Assets - Investments
1,392,683 GBP2023-09-30
312,302 GBP2022-09-30
Fixed Assets
2,804,565 GBP2023-09-30
1,543,519 GBP2022-09-30
Total Inventories
4,402 GBP2023-09-30
5,017 GBP2022-09-30
Debtors
Non-current
313,750 GBP2022-09-30
Current
4,816,516 GBP2023-09-30
3,210,825 GBP2022-09-30
Cash at bank and in hand
2,306,580 GBP2023-09-30
315,217 GBP2022-09-30
Current Assets
7,127,498 GBP2023-09-30
3,844,809 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-3,605,034 GBP2023-09-30
-2,477,997 GBP2022-09-30
Net Current Assets/Liabilities
3,522,464 GBP2023-09-30
1,366,812 GBP2022-09-30
Total Assets Less Current Liabilities
6,327,029 GBP2023-09-30
2,910,331 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-761,833 GBP2023-09-30
-258,470 GBP2022-09-30
Net Assets/Liabilities
5,509,071 GBP2023-09-30
2,595,344 GBP2022-09-30
Equity
Called up share capital
16 GBP2023-09-30
16 GBP2022-09-30
Share premium
492,428 GBP2023-09-30
492,428 GBP2022-09-30
Equity
5,509,071 GBP2023-09-30
2,595,344 GBP2022-09-30
Profit/Loss
2,913,727 GBP2022-10-01 ~ 2023-09-30
1,263,212 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
55,670 GBP2022-10-01 ~ 2023-09-30
53,888 GBP2021-10-01 ~ 2022-09-30
Cash and Cash Equivalents
2,275,457 GBP2023-09-30
295,227 GBP2022-09-30
1,174,625 GBP2021-10-01
Bank Overdrafts
-31,123 GBP2023-09-30
-19,990 GBP2022-09-30
Audit Fees/Expenses
10,000 GBP2022-10-01 ~ 2023-09-30
8,500 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
4,383,203 GBP2022-10-01 ~ 2023-09-30
3,478,346 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
232,781 GBP2022-10-01 ~ 2023-09-30
162,684 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
4,673,299 GBP2022-10-01 ~ 2023-09-30
3,673,708 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
225,000 GBP2022-10-01 ~ 2023-09-30
150,000 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-392 GBP2022-10-01 ~ 2023-09-30
15,949 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
963,968 GBP2022-10-01 ~ 2023-09-30
281,815 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
232,412 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
108,424 GBP2023-09-30
108,424 GBP2022-09-30
Office equipment
492,512 GBP2023-09-30
464,134 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,975,222 GBP2023-09-30
1,946,844 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
107,993 GBP2022-09-30
Office equipment
424,165 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
715,629 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
173 GBP2022-10-01 ~ 2023-09-30
Office equipment, Owned/Freehold
27,922 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
55,671 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
108,166 GBP2023-09-30
Office equipment
452,087 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
771,300 GBP2023-09-30
Property, Plant & Equipment
Furniture and fittings
258 GBP2023-09-30
431 GBP2022-09-30
Office equipment
40,425 GBP2023-09-30
39,970 GBP2022-09-30
Other Debtors
Non-current
313,750 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
4,672,298 GBP2023-09-30
2,513,241 GBP2022-09-30
Other Debtors
Current
100,413 GBP2023-09-30
341,171 GBP2022-09-30
Prepayments/Accrued Income
Current
43,805 GBP2023-09-30
356,413 GBP2022-09-30
Bank Overdrafts
Current
31,123 GBP2023-09-30
19,990 GBP2022-09-30
Bank Borrowings
Current
86,036 GBP2023-09-30
86,036 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,696,609 GBP2023-09-30
1,133,965 GBP2022-09-30
Corporation Tax Payable
Current
942,538 GBP2023-09-30
200,864 GBP2022-09-30
Taxation/Social Security Payable
Current
488,058 GBP2023-09-30
289,655 GBP2022-09-30
Other Creditors
Current
179,289 GBP2023-09-30
441,493 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
181,381 GBP2023-09-30
305,994 GBP2022-09-30
Creditors
Current
3,605,034 GBP2023-09-30
2,477,997 GBP2022-09-30
Bank Borrowings
Non-current
761,833 GBP2023-09-30
258,470 GBP2022-09-30
Current, Amounts falling due within one year
86,036 GBP2023-09-30
86,036 GBP2022-09-30
Non-current, Between one and two years
72,034 GBP2023-09-30
100,571 GBP2022-09-30
Non-current, Between two and five year
689,800 GBP2023-09-30
157,899 GBP2022-09-30
Total Borrowings
847,870 GBP2023-09-30
344,506 GBP2022-09-30
Net Deferred Tax Liability/Asset
-56,125 GBP2023-09-30
-56,517 GBP2022-09-30
-40,568 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
392 GBP2022-10-01 ~ 2023-09-30
-15,949 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
56,125 GBP2023-09-30
56,517 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,592 shares2023-09-30
15,592 shares2022-09-30
Par Value of Share
Class 1 ordinary share
0.0012022-10-01 ~ 2023-09-30