Par Value of Share
Class 1 ordinary share
02023-10-01 ~ 2024-09-30
Intangible Assets
171,000 GBP2024-09-30
202,000 GBP2023-09-30
Property, Plant & Equipment
359,000 GBP2024-09-30
334,000 GBP2023-09-30
Fixed Assets - Investments
12,652,000 GBP2024-09-30
12,572,000 GBP2023-09-30
Fixed Assets
13,182,000 GBP2024-09-30
13,108,000 GBP2023-09-30
Total Inventories
106,000 GBP2024-09-30
110,000 GBP2023-09-30
Debtors
5,830,000 GBP2024-09-30
4,837,000 GBP2023-09-30
Cash at bank and in hand
161,000 GBP2024-09-30
539,000 GBP2023-09-30
Current Assets
6,097,000 GBP2024-09-30
5,486,000 GBP2023-09-30
Creditors
Current
12,629,000 GBP2024-09-30
14,546,000 GBP2023-09-30
Net Current Assets/Liabilities
-6,532,000 GBP2024-09-30
-9,060,000 GBP2023-09-30
Total Assets Less Current Liabilities
6,650,000 GBP2024-09-30
4,048,000 GBP2023-09-30
Net Assets/Liabilities
6,585,000 GBP2024-09-30
3,960,000 GBP2023-09-30
Equity
Called up share capital
79,000 GBP2024-09-30
79,000 GBP2023-09-30
79,000 GBP2022-09-30
Retained earnings (accumulated losses)
6,506,000 GBP2024-09-30
3,881,000 GBP2023-09-30
2,961,000 GBP2022-09-30
Equity
6,585,000 GBP2024-09-30
3,960,000 GBP2023-09-30
3,040,000 GBP2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,625,000 GBP2023-10-01 ~ 2024-09-30
920,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
2,625,000 GBP2023-10-01 ~ 2024-09-30
920,000 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
4422023-10-01 ~ 2024-09-30
4512022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
34,000 GBP2024-09-30
34,000 GBP2023-09-30
Development expenditure
285,000 GBP2024-09-30
261,000 GBP2023-09-30
Intangible Assets - Gross Cost
319,000 GBP2024-09-30
295,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
34,000 GBP2024-09-30
34,000 GBP2023-09-30
Development expenditure
114,000 GBP2024-09-30
59,000 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
148,000 GBP2024-09-30
93,000 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
55,000 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
55,000 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Development expenditure
171,000 GBP2024-09-30
202,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
560,000 GBP2024-09-30
537,000 GBP2023-09-30
Motor vehicles
43,000 GBP2024-09-30
41,000 GBP2023-09-30
Computers
715,000 GBP2024-09-30
682,000 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,318,000 GBP2024-09-30
1,260,000 GBP2023-09-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-225,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-225,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
294,000 GBP2024-09-30
336,000 GBP2023-09-30
Motor vehicles
37,000 GBP2024-09-30
30,000 GBP2023-09-30
Computers
628,000 GBP2024-09-30
560,000 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
959,000 GBP2024-09-30
926,000 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
81,000 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
7,000 GBP2023-10-01 ~ 2024-09-30
Computers
68,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
156,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-123,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-123,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Furniture and fittings
266,000 GBP2024-09-30
201,000 GBP2023-09-30
Motor vehicles
6,000 GBP2024-09-30
11,000 GBP2023-09-30
Computers
87,000 GBP2024-09-30
122,000 GBP2023-09-30
Investments in Group Undertakings
Cost valuation
12,652,000 GBP2024-09-30
12,572,000 GBP2023-09-30
Additions to investments
80,000 GBP2024-09-30
Investments in Group Undertakings
12,652,000 GBP2024-09-30
12,572,000 GBP2023-09-30
Merchandise
106,000 GBP2024-09-30
110,000 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,509,000 GBP2024-09-30
1,027,000 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
2,569,000 GBP2024-09-30
3,002,000 GBP2023-09-30
Other Debtors
Current
10,000 GBP2024-09-30
14,000 GBP2023-09-30
Prepayments/Accrued Income
Current
742,000 GBP2024-09-30
794,000 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
5,830,000 GBP2024-09-30
4,837,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
12,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
885,000 GBP2024-09-30
787,000 GBP2023-09-30
Amounts owed to group undertakings
Current
7,691,000 GBP2024-09-30
6,121,000 GBP2023-09-30
Other Taxation & Social Security Payable
Current
389,000 GBP2024-09-30
350,000 GBP2023-09-30
Other Creditors
Current
22,000 GBP2024-09-30
129,000 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
3,641,000 GBP2024-09-30
7,145,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
256,000 GBP2024-09-30
209,000 GBP2023-09-30
Between one and five year
390,000 GBP2024-09-30
371,000 GBP2023-09-30
All periods
646,000 GBP2024-09-30
580,000 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
66,000 GBP2024-09-30
88,000 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,900,000 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
2,625,000 GBP2023-10-01 ~ 2024-09-30