Turnover/Revenue
10,615,652 GBP2022-10-01 ~ 2023-09-30
9,410,143 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-6,881,904 GBP2022-10-01 ~ 2023-09-30
-5,996,392 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,733,748 GBP2022-10-01 ~ 2023-09-30
3,413,751 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-3,046,799 GBP2022-10-01 ~ 2023-09-30
-2,620,941 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
265,097 GBP2022-10-01 ~ 2023-09-30
324,204 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
945,446 GBP2022-10-01 ~ 2023-09-30
1,011,413 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
735,822 GBP2022-10-01 ~ 2023-09-30
862,223 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
1 GBP2023-09-30
1 GBP2022-09-30
Property, Plant & Equipment
1,009,891 GBP2023-09-30
1,072,766 GBP2022-09-30
Fixed Assets - Investments
344,000 GBP2023-09-30
344,000 GBP2022-09-30
Fixed Assets
1,353,892 GBP2023-09-30
1,416,767 GBP2022-09-30
Total Inventories
12,283 GBP2023-09-30
8,701 GBP2022-09-30
Debtors
Current
3,337,230 GBP2023-09-30
7,142,510 GBP2022-09-30
Cash at bank and in hand
465,203 GBP2023-09-30
1,571,797 GBP2022-09-30
Current Assets
3,814,716 GBP2023-09-30
8,723,008 GBP2022-09-30
Net Current Assets/Liabilities
2,092,621 GBP2023-09-30
7,224,487 GBP2022-09-30
Total Assets Less Current Liabilities
3,446,513 GBP2023-09-30
8,641,254 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-110,121 GBP2023-09-30
-6,024,509 GBP2022-09-30
Net Assets/Liabilities
3,196,497 GBP2023-09-30
2,460,675 GBP2022-09-30
Equity
Called up share capital
10,001 GBP2023-09-30
10,001 GBP2022-09-30
10,001 GBP2021-09-30
Retained earnings (accumulated losses)
3,186,496 GBP2023-09-30
2,450,674 GBP2022-09-30
1,488,451 GBP2021-09-30
Equity
3,196,497 GBP2023-09-30
2,460,675 GBP2022-09-30
1,598,452 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
735,822 GBP2022-10-01 ~ 2023-09-30
862,223 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
735,822 GBP2022-10-01 ~ 2023-09-30
862,223 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
735,822 GBP2022-10-01 ~ 2023-09-30
862,223 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
355,802 GBP2022-10-01 ~ 2023-09-30
297,126 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
5,425,740 GBP2022-10-01 ~ 2023-09-30
4,544,500 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
486,102 GBP2022-10-01 ~ 2023-09-30
417,533 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
6,048,843 GBP2022-10-01 ~ 2023-09-30
5,073,765 GBP2021-10-01 ~ 2022-09-30
Average number of employees in administration and support functions
142022-10-01 ~ 2023-09-30
132021-10-01 ~ 2022-09-30
Average Number of Employees
2332022-10-01 ~ 2023-09-30
2252021-10-01 ~ 2022-09-30
Director Remuneration
125,000 GBP2022-10-01 ~ 2023-09-30
119,749 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
5,775 GBP2022-10-01 ~ 2023-09-30
5,117 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,176 GBP2022-10-01 ~ 2023-09-30
31,190 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
208,093 GBP2022-10-01 ~ 2023-09-30
192,168 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
79,563 GBP2023-09-30
95,463 GBP2022-09-30
Deferred Tax Liabilities
79,563 GBP2023-09-30
95,463 GBP2022-09-30
Intangible Assets - Gross Cost
Goodwill
1 GBP2023-09-30
1 GBP2022-09-30
Intangible Assets
Goodwill
1 GBP2023-09-30
1 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
710,711 GBP2023-09-30
710,711 GBP2022-09-30
Tools/Equipment for furniture and fittings
961,961 GBP2023-09-30
998,823 GBP2022-09-30
Motor vehicles
21,200 GBP2023-09-30
21,200 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,693,872 GBP2023-09-30
1,730,734 GBP2022-09-30
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-329,789 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-329,789 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
116,869 GBP2023-09-30
97,794 GBP2022-09-30
Tools/Equipment for furniture and fittings
556,367 GBP2023-09-30
553,669 GBP2022-09-30
Motor vehicles
10,745 GBP2023-09-30
6,505 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
683,981 GBP2023-09-30
657,968 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,075 GBP2022-10-01 ~ 2023-09-30
Tools/Equipment for furniture and fittings
332,487 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
4,240 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
355,802 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-329,789 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-329,789 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
593,842 GBP2023-09-30
612,917 GBP2022-09-30
Tools/Equipment for furniture and fittings
405,594 GBP2023-09-30
445,154 GBP2022-09-30
Motor vehicles
10,455 GBP2023-09-30
14,695 GBP2022-09-30
Investments in Subsidiaries
344,000 GBP2023-09-30
344,000 GBP2022-09-30
Cost valuation
834,000 GBP2022-09-30
Other types of inventories not specified separately
12,283 GBP2023-09-30
8,701 GBP2022-09-30
Trade Debtors/Trade Receivables
333,197 GBP2023-09-30
251,329 GBP2022-09-30
Amounts Owed By Related Parties
2,470,840 GBP2023-09-30
6,474,882 GBP2022-09-30
Other Debtors
353,961 GBP2023-09-30
212,316 GBP2022-09-30
Prepayments
63,469 GBP2023-09-30
65,252 GBP2022-09-30
Debtors
3,337,230 GBP2023-09-30
7,142,510 GBP2022-09-30
Non-current
-2,531,234 GBP2023-09-30
-6,475,066 GBP2022-09-30
Cash and Cash Equivalents
465,203 GBP2023-09-30
1,571,797 GBP2022-09-30
Trade Creditors/Trade Payables
142,754 GBP2023-09-30
141,369 GBP2022-09-30
Taxation/Social Security Payable
87,394 GBP2023-09-30
143,915 GBP2022-09-30
Other Creditors
371,585 GBP2023-09-30
297,728 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,626 GBP2023-09-30
14,441 GBP2022-09-30
Between two and five year
29,979 GBP2023-09-30
40,605 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
40,605 GBP2023-09-30
55,046 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
76,982 GBP2023-09-30
93,158 GBP2022-09-30
Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,200 shares2023-09-30
7,200 shares2022-09-30
Par Value of Share
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,800 shares2023-09-30
2,800 shares2022-09-30
Par Value of Share
Class 3 ordinary share
12022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2023-09-30
1 shares2022-09-30
Number of Shares Issued (Fully Paid)
10,001 shares2023-09-30
10,001 shares2022-09-30
Nominal value of allotted share capital
10,001 GBP2022-10-01 ~ 2023-09-30
10,001 GBP2021-10-01 ~ 2022-09-30