Par Value of Share
Class 1 ordinary share
02022-10-01 ~ 2023-09-30
Class 3 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
9,074,871 GBP2022-10-01 ~ 2023-09-30
9,041,570 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-2,630,860 GBP2022-10-01 ~ 2023-09-30
-2,564,245 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
6,444,011 GBP2022-10-01 ~ 2023-09-30
6,477,325 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-6,988,874 GBP2022-10-01 ~ 2023-09-30
-6,602,629 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-544,863 GBP2022-10-01 ~ 2023-09-30
-125,304 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-282,122 GBP2022-10-01 ~ 2023-09-30
-184,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-826,985 GBP2022-10-01 ~ 2023-09-30
-309,304 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-843,908 GBP2022-10-01 ~ 2023-09-30
-305,047 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-843,908 GBP2022-10-01 ~ 2023-09-30
-305,047 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
2,345,333 GBP2023-09-30
2,701,684 GBP2022-09-30
Fixed Assets
2,345,333 GBP2023-09-30
2,701,684 GBP2022-09-30
Total Inventories
203,038 GBP2023-09-30
180,081 GBP2022-09-30
Debtors
452,358 GBP2023-09-30
555,653 GBP2022-09-30
Cash at bank and in hand
119,559 GBP2023-09-30
718,363 GBP2022-09-30
Current Assets
774,955 GBP2023-09-30
1,454,097 GBP2022-09-30
Net Current Assets/Liabilities
-5,520,567 GBP2023-09-30
-5,049,933 GBP2022-09-30
Total Assets Less Current Liabilities
-3,175,234 GBP2023-09-30
-2,348,249 GBP2022-09-30
Net Assets/Liabilities
-3,226,842 GBP2023-09-30
-2,382,934 GBP2022-09-30
Equity
Called up share capital
2,065,548 GBP2023-09-30
2,065,548 GBP2022-09-30
2,065,548 GBP2021-09-30
Share premium
22,726 GBP2023-09-30
22,726 GBP2022-09-30
22,726 GBP2021-09-30
Retained earnings (accumulated losses)
-5,206,556 GBP2023-09-30
-4,362,648 GBP2022-09-30
-4,057,601 GBP2021-09-30
Equity
-3,226,842 GBP2023-09-30
-2,382,934 GBP2022-09-30
-2,077,887 GBP2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-843,908 GBP2022-10-01 ~ 2023-09-30
-305,047 GBP2021-10-01 ~ 2022-09-30
Bank Overdrafts
-6,366 GBP2023-09-30
-6,431 GBP2022-09-30
-6,314 GBP2021-09-30
Wages/Salaries
3,371,938 GBP2022-10-01 ~ 2023-09-30
3,416,354 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,596 GBP2022-10-01 ~ 2023-09-30
68,416 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,437,534 GBP2022-10-01 ~ 2023-09-30
3,484,770 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1842022-10-01 ~ 2023-09-30
2162021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
473,710 GBP2022-10-01 ~ 2023-09-30
523,982 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-157,127 GBP2022-10-01 ~ 2023-09-30
-58,768 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
563,162 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
563,162 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
4,939,693 GBP2023-09-30
4,915,333 GBP2022-09-30
Furniture and fittings
2,520,376 GBP2023-09-30
2,427,377 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
7,460,069 GBP2023-09-30
7,342,710 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
3,113,463 GBP2023-09-30
2,814,315 GBP2022-09-30
Furniture and fittings
2,001,273 GBP2023-09-30
1,826,711 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,114,736 GBP2023-09-30
4,641,026 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
299,148 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
174,562 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
473,710 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
1,826,230 GBP2023-09-30
2,101,018 GBP2022-09-30
Furniture and fittings
519,103 GBP2023-09-30
600,666 GBP2022-09-30
Raw Materials
203,038 GBP2023-09-30
180,081 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
100,972 GBP2023-09-30
160,122 GBP2022-09-30
Other Debtors
Current
31,209 GBP2023-09-30
31,992 GBP2022-09-30
Prepayments
Current
320,177 GBP2023-09-30
363,539 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
452,358 GBP2023-09-30
Current, Amounts falling due within one year
555,653 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
4,236,532 GBP2023-09-30
4,589,478 GBP2022-09-30
Trade Creditors/Trade Payables
Current
880,714 GBP2023-09-30
483,992 GBP2022-09-30
Other Taxation & Social Security Payable
Current
412,033 GBP2023-09-30
275,199 GBP2022-09-30
Other Creditors
Current
424,314 GBP2023-09-30
455,995 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
341,929 GBP2023-09-30
699,366 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
4,583,047 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
4,589,478 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
811,665 GBP2023-09-30
811,665 GBP2022-09-30
Between one and five year
2,618,480 GBP2023-09-30
3,168,830 GBP2022-09-30
More than five year
1,472,219 GBP2023-09-30
1,735,758 GBP2022-09-30
All periods
4,902,364 GBP2023-09-30
5,716,253 GBP2022-09-30
Bank Borrowings
Secured
4,230,166 GBP2023-09-30
4,583,047 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
51,608 GBP2023-09-30
34,685 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-09-30
Class 3 ordinary share
2,526,259 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
-843,908 GBP2022-10-01 ~ 2023-09-30