Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Class 3 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
8,486,130 GBP2022-10-01 ~ 2023-09-30
7,227,578 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
4,272,053 GBP2022-10-01 ~ 2023-09-30
2,295,008 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
4,214,077 GBP2022-10-01 ~ 2023-09-30
4,932,570 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
3,592,912 GBP2022-10-01 ~ 2023-09-30
4,659,540 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
621,165 GBP2022-10-01 ~ 2023-09-30
273,030 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
3,035 GBP2022-10-01 ~ 2023-09-30
177 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
513,513 GBP2022-10-01 ~ 2023-09-30
227,380 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
110,687 GBP2022-10-01 ~ 2023-09-30
45,827 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-86,735 GBP2022-10-01 ~ 2023-09-30
14,282 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
197,422 GBP2022-10-01 ~ 2023-09-30
31,545 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
188,986 GBP2023-09-30
Property, Plant & Equipment
491,025 GBP2023-09-30
567,847 GBP2022-09-30
Fixed Assets
680,011 GBP2023-09-30
567,847 GBP2022-09-30
Debtors
13,288,731 GBP2023-09-30
11,303,686 GBP2022-09-30
Cash at bank and in hand
238,101 GBP2023-09-30
271,389 GBP2022-09-30
Current Assets
13,526,832 GBP2023-09-30
11,575,075 GBP2022-09-30
Creditors
Current
2,756,554 GBP2023-09-30
2,125,364 GBP2022-09-30
Net Current Assets/Liabilities
10,770,278 GBP2023-09-30
9,449,711 GBP2022-09-30
Total Assets Less Current Liabilities
11,450,289 GBP2023-09-30
10,017,558 GBP2022-09-30
Net Assets/Liabilities
1,549,895 GBP2023-09-30
1,426,915 GBP2022-09-30
Equity
Retained earnings (accumulated losses)
1,544,800 GBP2023-09-30
1,421,820 GBP2022-09-30
Equity
1,549,895 GBP2023-09-30
1,426,915 GBP2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
197,422 GBP2022-10-01 ~ 2023-09-30
31,545 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
197,422 GBP2022-10-01 ~ 2023-09-30
31,545 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-74,442 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-74,442 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
3,691,692 GBP2022-10-01 ~ 2023-09-30
3,314,978 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
361,794 GBP2022-10-01 ~ 2023-09-30
340,410 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,257 GBP2022-10-01 ~ 2023-09-30
57,881 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
4,112,743 GBP2022-10-01 ~ 2023-09-30
3,713,269 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
902022-10-01 ~ 2023-09-30
822021-10-01 ~ 2022-09-30
Director Remuneration
141,956 GBP2022-10-01 ~ 2023-09-30
192,179 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
90,372 GBP2022-10-01 ~ 2023-09-30
32,425 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
45,653 GBP2022-10-01 ~ 2023-09-30
-76,363 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
21,031 GBP2022-10-01 ~ 2023-09-30
8,707 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
209,758 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
20,772 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
20,772 GBP2023-09-30
Intangible Assets
Development expenditure
188,986 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
142,899 GBP2023-09-30
157,785 GBP2022-09-30
Computers
93,578 GBP2023-09-30
71,467 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
679,067 GBP2023-09-30
665,517 GBP2022-09-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-20,016 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-20,016 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
66,269 GBP2023-09-30
36,462 GBP2022-09-30
Computers
65,739 GBP2023-09-30
50,391 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
188,042 GBP2023-09-30
97,670 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
29,807 GBP2022-10-01 ~ 2023-09-30
Computers
15,348 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,372 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
76,630 GBP2023-09-30
121,323 GBP2022-09-30
Computers
27,839 GBP2023-09-30
21,076 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
8,731 GBP2023-09-30
13,592 GBP2022-09-30
Other Debtors
Current
79,016 GBP2023-09-30
86,729 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
141,392 GBP2023-09-30
Prepayments/Accrued Income
Current
4,850,628 GBP2023-09-30
4,194,199 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
5,079,767 GBP2023-09-30
4,297,520 GBP2022-09-30
Trade Creditors/Trade Payables
Current
433,036 GBP2023-09-30
193,332 GBP2022-09-30
Corporation Tax Payable
Current
45,653 GBP2023-09-30
Other Taxation & Social Security Payable
Current
353,468 GBP2023-09-30
93,818 GBP2022-09-30
Other Creditors
Current
547,480 GBP2023-09-30
77,674 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
1,041,449 GBP2023-09-30
205,570 GBP2022-09-30
Other Creditors
Non-current
5,810,292 GBP2023-09-30
8,499,998 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
222,915 GBP2023-09-30
265,410 GBP2022-09-30
Between one and five year
591,183 GBP2023-09-30
591,183 GBP2022-09-30
All periods
814,098 GBP2023-09-30
856,593 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
98,686 GBP2023-09-30
89,682 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
99,649 GBP2023-09-30
90,645 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5 shares2023-09-30
Class 2 ordinary share
76 shares2023-09-30
Class 3 ordinary share
19 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
197,422 GBP2022-10-01 ~ 2023-09-30