Par Value of Share
Class 1 ordinary share
02022-10-01 ~ 2023-09-30
Class 2 ordinary share
02022-10-01 ~ 2023-09-30
Class 3 ordinary share
02022-10-01 ~ 2023-09-30
Intangible Assets
7,772 GBP2023-09-30
11,047 GBP2022-09-30
Property, Plant & Equipment
2,004,496 GBP2023-09-30
1,397,575 GBP2022-09-30
Fixed Assets - Investments
4 GBP2023-09-30
2 GBP2022-09-30
Fixed Assets
2,012,272 GBP2023-09-30
1,408,624 GBP2022-09-30
Total Inventories
21,369 GBP2023-09-30
27,031 GBP2022-09-30
Debtors
13,026,870 GBP2023-09-30
8,991,080 GBP2022-09-30
Cash at bank and in hand
1,490,369 GBP2023-09-30
210,524 GBP2022-09-30
Current Assets
14,538,608 GBP2023-09-30
9,228,635 GBP2022-09-30
Creditors
Current
14,197,028 GBP2023-09-30
1,586,730 GBP2022-09-30
Net Current Assets/Liabilities
341,580 GBP2023-09-30
7,641,905 GBP2022-09-30
Total Assets Less Current Liabilities
2,353,852 GBP2023-09-30
9,050,529 GBP2022-09-30
Creditors
Non-current
18,403,294 GBP2023-09-30
16,862,114 GBP2022-09-30
Net Assets/Liabilities
-16,049,442 GBP2023-09-30
-7,811,585 GBP2022-09-30
Equity
Called up share capital
50,277 GBP2023-09-30
50,277 GBP2022-09-30
50,277 GBP2021-09-30
Share premium
4,440,731 GBP2023-09-30
4,440,731 GBP2022-09-30
4,440,731 GBP2021-09-30
Capital redemption reserve
1,852 GBP2023-09-30
1,852 GBP2022-09-30
1,852 GBP2021-09-30
Retained earnings (accumulated losses)
-20,605,151 GBP2023-09-30
-12,367,294 GBP2022-09-30
-6,381,614 GBP2021-09-30
Equity
-16,049,442 GBP2023-09-30
-7,811,585 GBP2022-09-30
-1,825,905 GBP2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-8,237,857 GBP2022-10-01 ~ 2023-09-30
-5,985,680 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-8,237,857 GBP2022-10-01 ~ 2023-09-30
-5,985,680 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1602022-10-01 ~ 2023-09-30
812021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
15,000 GBP2022-09-30
Development expenditure
120,499 GBP2022-09-30
Intangible Assets - Gross Cost
135,499 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
7,250 GBP2023-09-30
4,250 GBP2022-09-30
Development expenditure
120,477 GBP2023-09-30
120,202 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
127,727 GBP2023-09-30
124,452 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
3,000 GBP2022-10-01 ~ 2023-09-30
Development expenditure
275 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
3,275 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
7,750 GBP2023-09-30
10,750 GBP2022-09-30
Development expenditure
22 GBP2023-09-30
297 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
396,376 GBP2023-09-30
57,404 GBP2022-09-30
Plant and equipment
2,736,311 GBP2023-09-30
2,156,519 GBP2022-09-30
Furniture and fittings
345,431 GBP2023-09-30
297,038 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
90,024 GBP2023-09-30
29,672 GBP2022-09-30
Plant and equipment
1,698,258 GBP2023-09-30
1,324,221 GBP2022-09-30
Furniture and fittings
79,409 GBP2023-09-30
58,560 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
60,352 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
374,037 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
20,849 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
306,352 GBP2023-09-30
27,732 GBP2022-09-30
Plant and equipment
1,038,053 GBP2023-09-30
832,298 GBP2022-09-30
Furniture and fittings
266,022 GBP2023-09-30
238,478 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
206,605 GBP2023-09-30
206,605 GBP2022-09-30
Computers
496,199 GBP2023-09-30
307,193 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
4,180,922 GBP2023-09-30
3,024,759 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
128,531 GBP2023-09-30
102,506 GBP2022-09-30
Computers
180,204 GBP2023-09-30
112,225 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,176,426 GBP2023-09-30
1,627,184 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
26,025 GBP2022-10-01 ~ 2023-09-30
Computers
67,979 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
549,242 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Motor vehicles
78,074 GBP2023-09-30
104,099 GBP2022-09-30
Computers
315,995 GBP2023-09-30
194,968 GBP2022-09-30
Investments in Group Undertakings
Cost valuation
4 GBP2023-09-30
2 GBP2022-09-30
Additions to investments
2 GBP2023-09-30
Investments in Group Undertakings
4 GBP2023-09-30
2 GBP2022-09-30
Merchandise
21,369 GBP2023-09-30
27,031 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
533,065 GBP2023-09-30
492,423 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
10,257,791 GBP2023-09-30
7,895,937 GBP2022-09-30
Other Debtors
Current
763,457 GBP2023-09-30
113,337 GBP2022-09-30
Amount of value-added tax that is recoverable
Current
438,601 GBP2023-09-30
186,171 GBP2022-09-30
Prepayments/Accrued Income
Current
1,165 GBP2023-09-30
14,783 GBP2022-09-30
Prepayments
Current
791,049 GBP2023-09-30
288,429 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
13,026,870 GBP2023-09-30
8,991,080 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-09-30
43,501 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
20,434 GBP2023-09-30
28,599 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,224,285 GBP2023-09-30
503,298 GBP2022-09-30
Amounts owed to group undertakings
Current
6,825,363 GBP2023-09-30
Corporation Tax Payable
Current
248 GBP2023-09-30
248 GBP2022-09-30
Other Taxation & Social Security Payable
Current
290,220 GBP2023-09-30
142,211 GBP2022-09-30
Other Creditors
Current
51,825 GBP2023-09-30
85,998 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
4,857,516 GBP2023-09-30
499,088 GBP2022-09-30
Accrued Liabilities
Current
876,274 GBP2023-09-30
283,160 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
16,667 GBP2023-09-30
26,667 GBP2022-09-30
Other Remaining Borrowings
Non-current
18,323,477 GBP2023-09-30
16,751,863 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
63,150 GBP2023-09-30
83,584 GBP2022-09-30
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-09-30
10,000 GBP2022-09-30
Non-current, Between two and five year
6,667 GBP2023-09-30
Between two and five year, Non-current
16,667 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
20,434 GBP2023-09-30
Between one and five year, hire purchase agreements
63,150 GBP2023-09-30
83,584 GBP2022-09-30
hire purchase agreements
83,584 GBP2023-09-30
112,183 GBP2022-09-30
Total Borrowings
Secured
18,407,061 GBP2023-09-30
16,864,046 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
27,856,000 shares2023-09-30
Class 2 ordinary share
18,346,158 shares2023-09-30
Class 3 ordinary share
4,074,662 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
-8,237,857 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-8,237,857 GBP2022-10-01 ~ 2023-09-30