Cost of Sales
-11,815,658 GBP2023-01-01 ~ 2023-12-31
-11,757,934 GBP2021-10-01 ~ 2022-12-31
Administrative Expenses
-5,557,457 GBP2023-01-01 ~ 2023-12-31
-7,248,302 GBP2021-10-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
38,454 GBP2023-01-01 ~ 2023-12-31
52,330 GBP2021-10-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
681,761 GBP2023-01-01 ~ 2023-12-31
925,712 GBP2021-10-01 ~ 2022-12-31
Profit/Loss
544,043 GBP2023-01-01 ~ 2023-12-31
781,350 GBP2021-10-01 ~ 2022-12-31
Intangible Assets
Other
658,795 GBP2023-12-31
800,317 GBP2022-12-31
Property, Plant & Equipment
587,789 GBP2023-12-31
546,514 GBP2022-12-31
Fixed Assets - Investments
380 GBP2023-12-31
380 GBP2022-12-31
Fixed Assets
1,246,964 GBP2023-12-31
1,347,211 GBP2022-12-31
Debtors
7,987,744 GBP2023-12-31
8,286,280 GBP2022-12-31
Cash at bank and in hand
3,974,130 GBP2023-12-31
2,319,312 GBP2022-12-31
Current Assets
16,927,950 GBP2023-12-31
15,357,098 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-15,807,728 GBP2023-12-31
-14,671,657 GBP2022-12-31
Net Current Assets/Liabilities
1,120,222 GBP2023-12-31
685,441 GBP2022-12-31
Total Assets Less Current Liabilities
2,367,186 GBP2023-12-31
2,032,652 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-19,924 GBP2023-12-31
-28,302 GBP2022-12-31
Net Assets/Liabilities
2,248,118 GBP2023-12-31
1,927,673 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-09-30
Retained earnings (accumulated losses)
2,248,116 GBP2023-12-31
1,927,671 GBP2022-12-31
1,263,821 GBP2021-09-30
Equity
2,248,118 GBP2023-12-31
1,927,673 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
544,043 GBP2023-01-01 ~ 2023-12-31
781,350 GBP2021-10-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-117,500 GBP2021-10-01 ~ 2022-12-31
Dividends Paid
-223,598 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
32,850 GBP2023-01-01 ~ 2023-12-31
30,980 GBP2021-10-01 ~ 2022-12-31
Average Number of Employees
722023-01-01 ~ 2023-12-31
722021-10-01 ~ 2022-12-31
Wages/Salaries
2,803,177 GBP2023-01-01 ~ 2023-12-31
3,636,042 GBP2021-10-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,536 GBP2023-01-01 ~ 2023-12-31
67,025 GBP2021-10-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,093,780 GBP2023-01-01 ~ 2023-12-31
4,046,017 GBP2021-10-01 ~ 2022-12-31
Director Remuneration
25,152 GBP2023-01-01 ~ 2023-12-31
26,919 GBP2021-10-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
22,467 GBP2023-01-01 ~ 2023-12-31
-36,198 GBP2021-10-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
901,146 GBP2022-12-31
Intangible Assets - Gross Cost
1,142,572 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
293,646 GBP2023-12-31
203,646 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
483,777 GBP2023-12-31
342,255 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
90,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
141,522 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
607,500 GBP2023-12-31
697,500 GBP2022-12-31
Intangible Assets
658,795 GBP2023-12-31
800,317 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
148,852 GBP2023-12-31
126,854 GBP2022-12-31
Plant and equipment
511,271 GBP2023-12-31
522,256 GBP2022-12-31
Furniture and fittings
230,563 GBP2023-12-31
219,065 GBP2022-12-31
Motor vehicles
360,559 GBP2023-12-31
193,863 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,251,245 GBP2023-12-31
1,062,038 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-17,739 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-101,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-119,489 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
93,361 GBP2023-12-31
73,283 GBP2022-12-31
Plant and equipment
342,422 GBP2023-12-31
239,305 GBP2022-12-31
Furniture and fittings
150,986 GBP2023-12-31
116,795 GBP2022-12-31
Motor vehicles
76,687 GBP2023-12-31
86,141 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
663,456 GBP2023-12-31
515,524 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
20,078 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
103,117 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
34,191 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
56,260 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
213,646 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-65,714 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-65,714 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
55,491 GBP2023-12-31
53,571 GBP2022-12-31
Plant and equipment
168,849 GBP2023-12-31
282,951 GBP2022-12-31
Furniture and fittings
79,577 GBP2023-12-31
102,270 GBP2022-12-31
Motor vehicles
283,872 GBP2023-12-31
107,722 GBP2022-12-31
Finished Goods/Goods for Resale
4,966,076 GBP2023-12-31
4,751,506 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,353,416 GBP2023-12-31
2,270,939 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,253,125 GBP2023-12-31
1,265,196 GBP2022-12-31
Other Debtors
Current
3,467,543 GBP2023-12-31
4,092,814 GBP2022-12-31
Prepayments/Accrued Income
Current
913,660 GBP2023-12-31
657,331 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,987,744 GBP2023-12-31
8,286,280 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
8,379 GBP2023-12-31
7,915 GBP2022-12-31
Trade Creditors/Trade Payables
Current
689,412 GBP2023-12-31
453,570 GBP2022-12-31
Amounts owed to group undertakings
Current
12,378,670 GBP2023-12-31
12,970,835 GBP2022-12-31
Corporation Tax Payable
Current
30,310 GBP2023-12-31
180,560 GBP2022-12-31
Other Taxation & Social Security Payable
Current
982,475 GBP2023-12-31
62,483 GBP2022-12-31
Other Creditors
Current
28,306 GBP2023-12-31
1,474 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,690,176 GBP2023-12-31
993,811 GBP2022-12-31
Creditors
Current
15,807,728 GBP2023-12-31
14,671,657 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
19,924 GBP2023-12-31
28,302 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
8,379 GBP2023-12-31
7,915 GBP2022-12-31
Minimum gross finance lease payments owing
28,303 GBP2023-12-31
36,217 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
338,586 GBP2023-12-31
337,170 GBP2022-12-31
Between two and five year
758,713 GBP2023-12-31
690,957 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,097,299 GBP2023-12-31
1,028,127 GBP2022-12-31