Turnover/Revenue
11,846,915 GBP2023-10-01 ~ 2024-09-30
10,615,652 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-8,407,660 GBP2023-10-01 ~ 2024-09-30
-6,881,904 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,439,255 GBP2023-10-01 ~ 2024-09-30
3,733,748 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-3,364,220 GBP2023-10-01 ~ 2024-09-30
-3,046,799 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
124,053 GBP2023-10-01 ~ 2024-09-30
789,769 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
352,354 GBP2023-10-01 ~ 2024-09-30
265,097 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-128,312 GBP2023-10-01 ~ 2024-09-30
-109,420 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
348,095 GBP2023-10-01 ~ 2024-09-30
945,446 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
293,301 GBP2023-10-01 ~ 2024-09-30
735,822 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
102,304 GBP2024-09-30
1 GBP2023-09-30
Property, Plant & Equipment
1,005,813 GBP2024-09-30
1,009,891 GBP2023-09-30
Fixed Assets - Investments
344,000 GBP2024-09-30
344,000 GBP2023-09-30
Fixed Assets
1,452,117 GBP2024-09-30
1,353,892 GBP2023-09-30
Total Inventories
17,491 GBP2024-09-30
12,283 GBP2023-09-30
Debtors
Current
4,299,946 GBP2024-09-30
3,337,230 GBP2023-09-30
Cash at bank and in hand
252,708 GBP2024-09-30
465,203 GBP2023-09-30
Current Assets
4,570,145 GBP2024-09-30
3,814,716 GBP2023-09-30
Net Current Assets/Liabilities
2,247,592 GBP2024-09-30
2,092,621 GBP2023-09-30
Total Assets Less Current Liabilities
3,699,709 GBP2024-09-30
3,446,513 GBP2023-09-30
Net Assets/Liabilities
3,489,798 GBP2024-09-30
3,196,497 GBP2023-09-30
Equity
Called up share capital
10,001 GBP2024-09-30
10,001 GBP2023-09-30
Retained earnings (accumulated losses)
3,479,797 GBP2024-09-30
3,186,496 GBP2023-09-30
Equity
3,489,798 GBP2024-09-30
3,196,497 GBP2023-09-30
Property, Plant & Equipment - Depreciation Expense
283,559 GBP2023-10-01 ~ 2024-09-30
355,802 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
6,892,843 GBP2023-10-01 ~ 2024-09-30
5,425,740 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
640,580 GBP2023-10-01 ~ 2024-09-30
486,102 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
7,692,936 GBP2023-10-01 ~ 2024-09-30
6,048,843 GBP2022-10-01 ~ 2023-09-30
Average number of employees in administration and support functions
122023-10-01 ~ 2024-09-30
142022-10-01 ~ 2023-09-30
Average Number of Employees
2592023-10-01 ~ 2024-09-30
2332022-10-01 ~ 2023-09-30
Director Remuneration
129,299 GBP2023-10-01 ~ 2024-09-30
125,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
6,622 GBP2023-10-01 ~ 2024-09-30
5,775 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,796 GBP2023-10-01 ~ 2024-09-30
-16,176 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
87,024 GBP2023-10-01 ~ 2024-09-30
208,093 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
86,968 GBP2024-09-30
79,563 GBP2023-09-30
Deferred Tax Liabilities
86,968 GBP2024-09-30
79,563 GBP2023-09-30
Intangible Assets - Gross Cost
Goodwill
1 GBP2023-09-30
Intangible Assets - Gross Cost
127,880 GBP2024-09-30
1 GBP2023-09-30
Intangible assets - Disposals
-1 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Gross Cost
Development expenditure
127,880 GBP2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1 GBP2023-10-01 ~ 2024-09-30
Development expenditure
25,576 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
25,577 GBP2023-10-01 ~ 2024-09-30
Intangible assets - Disposals and decrease in the amortization or impairment
-1 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
25,576 GBP2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
25,576 GBP2024-09-30
Intangible Assets
Development expenditure
102,304 GBP2024-09-30
Goodwill
1 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
794,842 GBP2024-09-30
710,711 GBP2023-09-30
Tools/Equipment for furniture and fittings
776,653 GBP2024-09-30
961,961 GBP2023-09-30
Motor vehicles
21,200 GBP2024-09-30
21,200 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,592,695 GBP2024-09-30
1,693,872 GBP2023-09-30
Property, Plant & Equipment - Disposals
Land and buildings
-87 GBP2023-10-01 ~ 2024-09-30
Tools/Equipment for furniture and fittings
-380,571 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-380,658 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
136,681 GBP2024-09-30
116,869 GBP2023-09-30
Tools/Equipment for furniture and fittings
435,216 GBP2024-09-30
556,367 GBP2023-09-30
Motor vehicles
14,985 GBP2024-09-30
10,745 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
586,882 GBP2024-09-30
683,981 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,899 GBP2023-10-01 ~ 2024-09-30
Tools/Equipment for furniture and fittings
259,420 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
4,240 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
283,559 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-87 GBP2023-10-01 ~ 2024-09-30
Tools/Equipment for furniture and fittings
-380,571 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-380,658 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
658,161 GBP2024-09-30
593,842 GBP2023-09-30
Tools/Equipment for furniture and fittings
341,437 GBP2024-09-30
405,594 GBP2023-09-30
Motor vehicles
6,215 GBP2024-09-30
10,455 GBP2023-09-30
Investments in Subsidiaries
344,000 GBP2024-09-30
344,000 GBP2023-09-30
Cost valuation
834,000 GBP2023-09-30
Other types of inventories not specified separately
17,491 GBP2024-09-30
12,283 GBP2023-09-30
Trade Debtors/Trade Receivables
320,600 GBP2024-09-30
333,197 GBP2023-09-30
Amounts Owed By Related Parties
3,350,737 GBP2024-09-30
2,470,840 GBP2023-09-30
Other Debtors
375,096 GBP2024-09-30
353,961 GBP2023-09-30
Prepayments
97,585 GBP2024-09-30
63,469 GBP2023-09-30
Debtors
4,299,946 GBP2024-09-30
3,337,230 GBP2023-09-30
Non-current
-3,422,095 GBP2024-09-30
-2,531,234 GBP2023-09-30
Cash and Cash Equivalents
252,708 GBP2024-09-30
465,203 GBP2023-09-30
Trade Creditors/Trade Payables
161,481 GBP2024-09-30
142,754 GBP2023-09-30
Taxation/Social Security Payable
176,231 GBP2024-09-30
87,394 GBP2023-09-30
Other Creditors
439,199 GBP2024-09-30
371,585 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,626 GBP2024-09-30
10,626 GBP2023-09-30
Between two and five year
19,353 GBP2024-09-30
29,979 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
29,979 GBP2024-09-30
40,605 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
83,778 GBP2024-09-30
76,982 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,200 shares2024-09-30
7,200 shares2023-09-30
Par Value of Share
Class 2 ordinary share
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,800 shares2024-09-30
2,800 shares2023-09-30
Par Value of Share
Class 3 ordinary share
12023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-09-30
1 shares2023-09-30
Number of Shares Issued (Fully Paid)
10,001 shares2024-09-30
10,001 shares2023-09-30
Nominal value of allotted share capital
10,001 GBP2023-10-01 ~ 2024-09-30
10,001 GBP2022-10-01 ~ 2023-09-30