(expand)Administrative Expenses
-8,338,463 GBP2022-10-01 ~ 2023-09-30
-6,516,100 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-1,702,376 GBP2022-10-01 ~ 2023-09-30
-1,723,032 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
16,212 GBP2022-10-01 ~ 2023-09-30
1,425 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-28,624 GBP2022-10-01 ~ 2023-09-30
-19,046 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-1,714,788 GBP2022-10-01 ~ 2023-09-30
-1,740,653 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-1,646,842 GBP2022-10-01 ~ 2023-09-30
-1,679,328 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
6,770 GBP2023-09-30
13,814 GBP2022-09-30
Property, Plant & Equipment
3,349,025 GBP2023-09-30
3,280,585 GBP2022-09-30
Fixed Assets
3,355,795 GBP2023-09-30
3,294,399 GBP2022-09-30
Total Inventories
363,423 GBP2023-09-30
250,481 GBP2022-09-30
Debtors
Current
939,378 GBP2023-09-30
536,169 GBP2022-09-30
Cash at bank and in hand
2,418,828 GBP2023-09-30
2,940,212 GBP2022-09-30
Current Assets
3,721,629 GBP2023-09-30
3,726,862 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-2,020,070 GBP2023-09-30
-1,540,575 GBP2022-09-30
Net Current Assets/Liabilities
1,701,559 GBP2023-09-30
2,186,287 GBP2022-09-30
Total Assets Less Current Liabilities
5,057,354 GBP2023-09-30
5,480,686 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-1,519,518 GBP2023-09-30
-352,509 GBP2022-09-30
Net Assets/Liabilities
3,537,836 GBP2023-09-30
5,128,177 GBP2022-09-30
Equity
Called up share capital
577 GBP2023-09-30
577 GBP2022-09-30
577 GBP2021-10-01
Share premium
10,065,453 GBP2023-09-30
10,065,453 GBP2022-09-30
10,065,453 GBP2021-10-01
Retained earnings (accumulated losses)
-6,528,194 GBP2023-09-30
-4,937,853 GBP2022-09-30
-3,315,024 GBP2021-10-01
Equity
3,537,836 GBP2023-09-30
5,128,177 GBP2022-09-30
6,751,006 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
-1,646,842 GBP2022-10-01 ~ 2023-09-30
-1,679,328 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,646,842 GBP2022-10-01 ~ 2023-09-30
-1,679,328 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-1,646,842 GBP2022-10-01 ~ 2023-09-30
-1,679,328 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
56,499 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
56,499 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
606,981 GBP2022-10-01 ~ 2023-09-30
514,581 GBP2021-10-01 ~ 2022-09-30
Cash and Cash Equivalents
2,418,828 GBP2023-09-30
2,940,212 GBP2022-09-30
5,433,654 GBP2021-10-01
Audit Fees/Expenses
27,830 GBP2022-10-01 ~ 2023-09-30
24,200 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
4,300,656 GBP2022-10-01 ~ 2023-09-30
3,484,751 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
347,418 GBP2022-10-01 ~ 2023-09-30
275,157 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
4,726,648 GBP2022-10-01 ~ 2023-09-30
3,839,287 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
231,258 GBP2022-10-01 ~ 2023-09-30
233,164 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-377,425 GBP2022-10-01 ~ 2023-09-30
-330,724 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
35,072 GBP2023-09-30
35,072 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
28,302 GBP2023-09-30
21,258 GBP2022-09-30
Intangible Assets
Development expenditure
6,770 GBP2023-09-30
13,814 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
999,703 GBP2023-09-30
939,449 GBP2022-09-30
Office equipment
180,610 GBP2023-09-30
164,038 GBP2022-09-30
Computers
247,681 GBP2023-09-30
210,719 GBP2022-09-30
Other
906,659 GBP2023-09-30
972,691 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
5,372,555 GBP2023-09-30
4,701,156 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-123,938 GBP2022-10-01 ~ 2023-09-30
Computers
-9,495 GBP2022-10-01 ~ 2023-09-30
Other
-109,267 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-298,461 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
363,525 GBP2022-09-30
Office equipment
86,865 GBP2022-09-30
Computers
90,008 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,420,571 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
195,913 GBP2022-10-01 ~ 2023-09-30
Office equipment, Owned/Freehold
36,379 GBP2022-10-01 ~ 2023-09-30
Computers, Owned/Freehold
40,780 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
606,981 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-4,022 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,022 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
555,416 GBP2023-09-30
Office equipment
123,244 GBP2023-09-30
Computers
130,788 GBP2023-09-30
Other
490,113 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,023,530 GBP2023-09-30
Property, Plant & Equipment
Furniture and fittings
444,287 GBP2023-09-30
575,924 GBP2022-09-30
Office equipment
57,366 GBP2023-09-30
77,173 GBP2022-09-30
Computers
116,893 GBP2023-09-30
120,711 GBP2022-09-30
Other
416,546 GBP2023-09-30
562,686 GBP2022-09-30
Raw materials and consumables
363,423 GBP2023-09-30
250,481 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
59,439 GBP2023-09-30
47,699 GBP2022-09-30
Other Debtors
Current
480,205 GBP2023-09-30
181,544 GBP2022-09-30
Prepayments/Accrued Income
Current
324,861 GBP2023-09-30
190,471 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
74,873 GBP2023-09-30
116,455 GBP2022-09-30
Bank Borrowings
Current
145,328 GBP2023-09-30
145,500 GBP2022-09-30
Other Remaining Borrowings
Current
70,869 GBP2023-09-30
4,761 GBP2022-09-30
Trade Creditors/Trade Payables
Current
507,264 GBP2023-09-30
274,285 GBP2022-09-30
Amounts owed to group undertakings
Current
130,000 GBP2022-09-30
Corporation Tax Payable
Current
22,772 GBP2023-09-30
15,076 GBP2022-09-30
Taxation/Social Security Payable
Current
210,723 GBP2023-09-30
251,915 GBP2022-09-30
Other Creditors
Current
73,541 GBP2023-09-30
71,054 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
989,573 GBP2023-09-30
647,984 GBP2022-09-30
Creditors
Current
2,020,070 GBP2023-09-30
1,540,575 GBP2022-09-30
Bank Borrowings
Non-current
215,386 GBP2023-09-30
352,509 GBP2022-09-30
Other Remaining Borrowings
Non-current
179,132 GBP2023-09-30
Creditors
Non-current
1,519,518 GBP2023-09-30
352,509 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
145,328 GBP2023-09-30
145,500 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
216,197 GBP2023-09-30
150,261 GBP2022-09-30
Bank Borrowings
Non-current, Between one and two years
145,328 GBP2023-09-30
145,500 GBP2022-09-30
Non-current, Between two and five year
70,058 GBP2023-09-30
207,009 GBP2022-09-30
Total Borrowings
1,735,715 GBP2023-09-30
502,770 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
89,990 shares2023-09-30
89,990 shares2022-09-30
Par Value of Share
Class 1 ordinary share
0.0012022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
23,689 shares2023-09-30
23,689 shares2022-09-30
Par Value of Share
Class 2 ordinary share
0.0102022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
3,985 shares2023-09-30
3,985 shares2022-09-30
Par Value of Share
Class 3 ordinary share
0.0102022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,433 shares2023-09-30
Par Value of Share
Class 4 ordinary share
0.0102022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
799,443 GBP2023-09-30
616,246 GBP2022-09-30
Between one and five year
3,284,125 GBP2023-09-30
2,431,400 GBP2022-09-30
More than five year
5,389,216 GBP2023-09-30
3,706,642 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,472,784 GBP2023-09-30
6,754,288 GBP2022-09-30