Average Number of Employees
562022-10-01 ~ 2023-11-30
662021-10-01 ~ 2022-09-30
Profit/Loss
465,499 GBP2022-10-01 ~ 2023-11-30
461,004 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Other than goodwill
736,957 GBP2023-11-30
686,957 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
629,358 GBP2023-11-30
609,063 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
20,295 GBP2022-10-01 ~ 2023-11-30
Intangible Assets
Other than goodwill
107,599 GBP2023-11-30
77,894 GBP2022-09-30
Turnover/Revenue
8,872,583 GBP2022-10-01 ~ 2023-11-30
7,424,689 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
2,966,388 GBP2022-10-01 ~ 2023-11-30
2,607,848 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
5,906,195 GBP2022-10-01 ~ 2023-11-30
4,816,841 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
5,095,551 GBP2022-10-01 ~ 2023-11-30
4,212,849 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
852,310 GBP2022-10-01 ~ 2023-11-30
603,992 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
228,415 GBP2022-10-01 ~ 2023-11-30
98,646 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
623,958 GBP2022-10-01 ~ 2023-11-30
505,719 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
158,459 GBP2022-10-01 ~ 2023-11-30
44,715 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
465,499 GBP2022-10-01 ~ 2023-11-30
461,004 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
107,599 GBP2023-11-30
77,894 GBP2022-09-30
Property, Plant & Equipment
298,067 GBP2023-11-30
326,322 GBP2022-09-30
Fixed Assets
405,666 GBP2023-11-30
404,216 GBP2022-09-30
Debtors
8,517,934 GBP2023-11-30
11,524,381 GBP2022-09-30
Cash at bank and in hand
309,647 GBP2023-11-30
306,062 GBP2022-09-30
Current Assets
8,827,581 GBP2023-11-30
11,830,443 GBP2022-09-30
Creditors
Amounts falling due within one year
7,101,785 GBP2023-11-30
5,190,109 GBP2022-09-30
Net Current Assets/Liabilities
1,725,796 GBP2023-11-30
6,640,334 GBP2022-09-30
Total Assets Less Current Liabilities
2,131,462 GBP2023-11-30
7,044,550 GBP2022-09-30
Creditors
Amounts falling due after one year
2,555,190 GBP2022-09-30
Net Assets/Liabilities
2,057,808 GBP2023-11-30
4,408,642 GBP2022-09-30
Equity
Called up share capital
11,220 GBP2023-11-30
11,220 GBP2022-09-30
11,220 GBP2021-09-30
Share premium
2,038,980 GBP2023-11-30
2,038,980 GBP2022-09-30
2,038,980 GBP2021-09-30
Retained earnings (accumulated losses)
7,608 GBP2023-11-30
2,358,442 GBP2022-09-30
2,097,438 GBP2021-09-30
Equity
2,057,808 GBP2023-11-30
4,408,642 GBP2022-09-30
4,147,638 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
465,499 GBP2022-10-01 ~ 2023-11-30
461,004 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
465,499 GBP2022-10-01 ~ 2023-11-30
461,004 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-2,816,333 GBP2022-10-01 ~ 2023-11-30
-200,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-2,816,333 GBP2022-10-01 ~ 2023-11-30
-200,000 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,816,333 GBP2022-10-01 ~ 2023-11-30
-200,000 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
-2,816,333 GBP2022-10-01 ~ 2023-11-30
-200,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
32,546 GBP2022-10-01 ~ 2023-11-30
44,467 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
0.202022-10-01 ~ 2023-11-30
Computers
0.102022-10-01 ~ 2023-11-30
Tools/Equipment for furniture and fittings
0.202022-10-01 ~ 2023-11-30
Audit Fees/Expenses
100 GBP2022-10-01 ~ 2023-11-30
9,010 GBP2021-10-01 ~ 2022-09-30
Average number of employees in administration and support functions
552022-10-01 ~ 2023-11-30
662021-10-01 ~ 2022-09-30
Wages/Salaries
2,623,094 GBP2022-10-01 ~ 2023-11-30
2,390,878 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
288,765 GBP2022-10-01 ~ 2023-11-30
265,236 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
131,845 GBP2022-10-01 ~ 2023-11-30
118,385 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,043,704 GBP2022-10-01 ~ 2023-11-30
2,774,499 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
20,627 GBP2022-10-01 ~ 2023-11-30
22,028 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,064 GBP2022-10-01 ~ 2023-11-30
11,203 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
139,945 GBP2022-10-01 ~ 2023-11-30
96,086 GBP2021-10-01 ~ 2022-09-30
Dividends Paid on Shares
All ordinary shares
2,816,333 GBP2022-10-01 ~ 2023-11-30
200,000 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
736,957 GBP2023-11-30
686,957 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
629,358 GBP2023-11-30
609,063 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
20,295 GBP2022-10-01 ~ 2023-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
249,193 GBP2023-11-30
249,193 GBP2022-09-30
Land and buildings, Long leasehold
29,828 GBP2023-11-30
29,828 GBP2022-09-30
Motor vehicles
127,990 GBP2023-11-30
127,990 GBP2022-09-30
Tools/Equipment for furniture and fittings
45,514 GBP2023-11-30
45,514 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,255,845 GBP2023-11-30
1,251,554 GBP2022-09-30
Computers
803,320 GBP2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
27,622 GBP2023-11-30
23,688 GBP2022-09-30
Motor vehicles
65,190 GBP2023-11-30
46,076 GBP2022-09-30
Tools/Equipment for furniture and fittings
42,181 GBP2023-11-30
38,331 GBP2022-09-30
Computers
792,957 GBP2023-11-30
787,309 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
957,778 GBP2023-11-30
925,232 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
3,934 GBP2022-10-01 ~ 2023-11-30
Motor vehicles
19,114 GBP2022-10-01 ~ 2023-11-30
Tools/Equipment for furniture and fittings
3,850 GBP2022-10-01 ~ 2023-11-30
Computers
5,648 GBP2022-10-01 ~ 2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
32,546 GBP2022-10-01 ~ 2023-11-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
221,571 GBP2023-11-30
225,505 GBP2022-09-30
Motor vehicles
62,800 GBP2023-11-30
81,914 GBP2022-09-30
Tools/Equipment for furniture and fittings
3,333 GBP2023-11-30
7,183 GBP2022-09-30
Computers
10,363 GBP2023-11-30
11,720 GBP2022-09-30
Under hire purchased contracts or finance leases, Motor vehicles
62,800 GBP2023-11-30
81,914 GBP2022-09-30
Trade Debtors/Trade Receivables
904,883 GBP2023-11-30
769,743 GBP2022-09-30
Prepayments/Accrued Income
559,007 GBP2023-11-30
716,941 GBP2022-09-30
Amounts owed by directors
158,265 GBP2023-11-30
158,265 GBP2022-09-30
Other Debtors
971,478 GBP2023-11-30
927,620 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
2,406,147 GBP2023-11-30
Trade Creditors/Trade Payables
Amounts falling due within one year
946,729 GBP2023-11-30
1,634,591 GBP2022-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
281,053 GBP2023-11-30
192,679 GBP2022-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
301,908 GBP2023-11-30
172,643 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
83,499 GBP2023-11-30
15,252 GBP2022-09-30
Other Creditors
Amounts falling due within one year
20,264 GBP2023-11-30
1,368 GBP2022-09-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
2,476,147 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
79,043 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
83,499 GBP2023-11-30
15,252 GBP2022-09-30
Between one and five year
79,043 GBP2022-09-30
Minimum gross finance lease payments owing
83,499 GBP2023-11-30
94,295 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
71,822 GBP2023-11-30
78,886 GBP2022-09-30
Deferred Tax Liabilities
71,822 GBP2023-11-30
78,886 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
0.001 shares2022-10-01 ~ 2023-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,220,000 shares2023-11-30
11,220,000 shares2022-09-30