(expand)Gross Profit/Loss
8,661,092 GBP2023-10-01 ~ 2024-09-30
6,617,689 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-9,938,315 GBP2023-10-01 ~ 2024-09-30
-8,338,463 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
-1,267,761 GBP2023-10-01 ~ 2024-09-30
-1,702,376 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
20,653 GBP2023-10-01 ~ 2024-09-30
16,212 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
-198,481 GBP2023-10-01 ~ 2024-09-30
-28,624 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-1,445,589 GBP2023-10-01 ~ 2024-09-30
-1,714,788 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-1,436,831 GBP2023-10-01 ~ 2024-09-30
-1,646,842 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
2,926 GBP2024-09-30
6,770 GBP2023-09-30
Property, Plant & Equipment
3,786,120 GBP2024-09-30
3,349,025 GBP2023-09-30
Fixed Assets
3,789,046 GBP2024-09-30
3,355,795 GBP2023-09-30
Total Inventories
340,608 GBP2024-09-30
363,423 GBP2023-09-30
Debtors
Current
979,812 GBP2024-09-30
939,378 GBP2023-09-30
Cash at bank and in hand
1,018,579 GBP2024-09-30
2,418,828 GBP2023-09-30
Current Assets
2,338,999 GBP2024-09-30
3,721,629 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-2,508,609 GBP2024-09-30
-2,020,070 GBP2023-09-30
Net Current Assets/Liabilities
-169,610 GBP2024-09-30
1,701,559 GBP2023-09-30
Total Assets Less Current Liabilities
3,619,436 GBP2024-09-30
5,057,354 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-1,518,431 GBP2024-09-30
-1,519,518 GBP2023-09-30
Net Assets/Liabilities
2,101,005 GBP2024-09-30
3,537,836 GBP2023-09-30
Equity
Called up share capital
577 GBP2024-09-30
577 GBP2023-09-30
577 GBP2022-10-01
Share premium
10,065,453 GBP2024-09-30
10,065,453 GBP2023-09-30
10,065,453 GBP2022-10-01
Retained earnings (accumulated losses)
-7,965,025 GBP2024-09-30
-6,528,194 GBP2023-09-30
-4,937,853 GBP2022-10-01
Equity
2,101,005 GBP2024-09-30
3,537,836 GBP2023-09-30
5,128,177 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
-1,436,831 GBP2023-10-01 ~ 2024-09-30
-1,646,842 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,436,831 GBP2023-10-01 ~ 2024-09-30
-1,646,842 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-1,436,831 GBP2023-10-01 ~ 2024-09-30
-1,646,842 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
56,501 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
56,501 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
704,230 GBP2023-10-01 ~ 2024-09-30
606,981 GBP2022-10-01 ~ 2023-09-30
Cash and Cash Equivalents
1,018,579 GBP2024-09-30
2,418,828 GBP2023-09-30
2,940,212 GBP2022-10-01
Audit Fees/Expenses
29,222 GBP2023-10-01 ~ 2024-09-30
27,830 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,908,448 GBP2023-10-01 ~ 2024-09-30
4,300,656 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
397,375 GBP2023-10-01 ~ 2024-09-30
347,418 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,395,134 GBP2023-10-01 ~ 2024-09-30
4,726,648 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
245,930 GBP2023-10-01 ~ 2024-09-30
231,258 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-359,923 GBP2023-10-01 ~ 2024-09-30
-377,425 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
35,072 GBP2024-09-30
35,072 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
32,146 GBP2024-09-30
28,302 GBP2023-09-30
Intangible Assets
Development expenditure
2,926 GBP2024-09-30
6,770 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,244,913 GBP2024-09-30
999,703 GBP2023-09-30
Office equipment
244,763 GBP2024-09-30
180,610 GBP2023-09-30
Computers
265,540 GBP2024-09-30
247,681 GBP2023-09-30
Other
954,035 GBP2024-09-30
906,659 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
6,513,880 GBP2024-09-30
5,372,555 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-15,553 GBP2023-10-01 ~ 2024-09-30
Other
-479 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
-772,637 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-792,528 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
23,730 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
555,416 GBP2023-09-30
Office equipment
123,244 GBP2023-09-30
Computers
130,788 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,023,530 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
205,140 GBP2023-10-01 ~ 2024-09-30
Office equipment, Owned/Freehold
41,867 GBP2023-10-01 ~ 2024-09-30
Computers, Owned/Freehold
50,078 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
704,230 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
760,556 GBP2024-09-30
Office equipment
165,111 GBP2024-09-30
Computers
180,866 GBP2024-09-30
Other
566,360 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,727,760 GBP2024-09-30
Property, Plant & Equipment
Furniture and fittings
484,357 GBP2024-09-30
444,287 GBP2023-09-30
Office equipment
79,652 GBP2024-09-30
57,366 GBP2023-09-30
Computers
84,674 GBP2024-09-30
116,893 GBP2023-09-30
Other
387,675 GBP2024-09-30
416,546 GBP2023-09-30
Plant and equipment
23,730 GBP2024-09-30
Raw materials and consumables
340,608 GBP2024-09-30
363,423 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
113,286 GBP2024-09-30
59,439 GBP2023-09-30
Other Debtors
Current
459,347 GBP2024-09-30
480,205 GBP2023-09-30
Prepayments/Accrued Income
Current
328,852 GBP2024-09-30
324,861 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
78,327 GBP2024-09-30
74,873 GBP2023-09-30
Bank Borrowings
Current
145,328 GBP2024-09-30
145,328 GBP2023-09-30
Other Remaining Borrowings
Current
42,328 GBP2024-09-30
70,869 GBP2023-09-30
Trade Creditors/Trade Payables
Current
571,370 GBP2024-09-30
507,264 GBP2023-09-30
Corporation Tax Payable
Current
22,772 GBP2023-09-30
Taxation/Social Security Payable
Current
330,594 GBP2024-09-30
210,723 GBP2023-09-30
Other Creditors
Current
97,414 GBP2024-09-30
73,541 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
1,321,575 GBP2024-09-30
989,573 GBP2023-09-30
Creditors
Current
2,508,609 GBP2024-09-30
2,020,070 GBP2023-09-30
Bank Borrowings
Non-current
76,698 GBP2024-09-30
215,386 GBP2023-09-30
Other Remaining Borrowings
Non-current
171,176 GBP2024-09-30
179,132 GBP2023-09-30
Creditors
Non-current
1,518,431 GBP2024-09-30
1,519,518 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
145,328 GBP2024-09-30
145,328 GBP2023-09-30
Total Borrowings
Current, Amounts falling due within one year
187,656 GBP2024-09-30
216,197 GBP2023-09-30
Bank Borrowings
Non-current, Between one and two years
35,106 GBP2024-09-30
145,328 GBP2023-09-30
Non-current, Between two and five year
41,592 GBP2024-09-30
70,058 GBP2023-09-30
Total Borrowings
1,706,087 GBP2024-09-30
1,735,715 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
89,990 shares2024-09-30
89,990 shares2023-09-30
Par Value of Share
Class 1 ordinary share
0.0012023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
23,689 shares2024-09-30
23,689 shares2023-09-30
Par Value of Share
Class 2 ordinary share
0.0102023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
3,985 shares2024-09-30
3,985 shares2023-09-30
Par Value of Share
Class 3 ordinary share
0.0102023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,433 shares2024-09-30
Par Value of Share
Class 4 ordinary share
0.0102023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
906,520 GBP2024-09-30
799,443 GBP2023-09-30
Between one and five year
3,457,890 GBP2024-09-30
3,284,125 GBP2023-09-30
More than five year
5,084,300 GBP2024-09-30
5,389,216 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,448,710 GBP2024-09-30
9,472,784 GBP2023-09-30