Average Number of Employees
1232022-10-01 ~ 2023-09-30
1052021-10-01 ~ 2022-09-30
Turnover/Revenue
30,127,533 GBP2022-10-01 ~ 2023-09-30
22,584,799 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-18,719,781 GBP2022-10-01 ~ 2023-09-30
-14,484,300 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
11,407,752 GBP2022-10-01 ~ 2023-09-30
8,100,499 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-2,651,827 GBP2022-10-01 ~ 2023-09-30
-2,119,572 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-7,109,776 GBP2022-10-01 ~ 2023-09-30
-5,766,646 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
1,584,249 GBP2022-10-01 ~ 2023-09-30
438,766 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
85,835 GBP2022-10-01 ~ 2023-09-30
1,312 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
1,670,199 GBP2022-10-01 ~ 2023-09-30
449,078 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
1,342,247 GBP2022-10-01 ~ 2023-09-30
361,678 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
1,487,757 GBP2023-09-30
1,074,187 GBP2022-09-30
Property, Plant & Equipment
682,730 GBP2023-09-30
406,879 GBP2022-09-30
Fixed Assets
2,170,487 GBP2023-09-30
1,481,066 GBP2022-09-30
Total Inventories
2,159,694 GBP2023-09-30
1,466,785 GBP2022-09-30
Debtors
Current
6,389,858 GBP2023-09-30
2,303,036 GBP2022-09-30
Cash at bank and in hand
17,533 GBP2023-09-30
2,289,697 GBP2022-09-30
Current Assets
8,567,085 GBP2023-09-30
6,059,518 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-8,355,081 GBP2023-09-30
-4,211,245 GBP2022-09-30
Net Current Assets/Liabilities
212,004 GBP2023-09-30
1,848,273 GBP2022-09-30
Total Assets Less Current Liabilities
2,382,491 GBP2023-09-30
3,329,339 GBP2022-09-30
Net Assets/Liabilities
2,048,762 GBP2023-09-30
3,006,515 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
100 GBP2021-10-01
Share premium
25,000 GBP2023-09-30
25,000 GBP2022-09-30
25,000 GBP2021-10-01
Retained earnings (accumulated losses)
2,023,662 GBP2023-09-30
2,981,415 GBP2022-09-30
2,619,737 GBP2021-10-01
Equity
2,048,762 GBP2023-09-30
3,006,515 GBP2022-09-30
2,644,837 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,342,247 GBP2022-10-01 ~ 2023-09-30
361,678 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,342,247 GBP2022-10-01 ~ 2023-09-30
361,678 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
1,342,247 GBP2022-10-01 ~ 2023-09-30
361,678 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-2,300,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-2,300,000 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,300,000 GBP2022-10-01 ~ 2023-09-30
Equity - Income/Expense Recognised Directly
-2,300,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
128,323 GBP2022-10-01 ~ 2023-09-30
96,076 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
386,285 GBP2022-10-01 ~ 2023-09-30
248,526 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
19,965 GBP2022-10-01 ~ 2023-09-30
18,150 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,849,220 GBP2022-10-01 ~ 2023-09-30
2,312,189 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
264,524 GBP2022-10-01 ~ 2023-09-30
211,154 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,226,228 GBP2022-10-01 ~ 2023-09-30
2,625,924 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
273,754 GBP2022-10-01 ~ 2023-09-30
232,787 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
35,115 GBP2022-10-01 ~ 2023-09-30
48,420 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
367,581 GBP2022-10-01 ~ 2023-09-30
85,325 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
1,446,382 GBP2023-09-30
720,602 GBP2022-09-30
Computer software
897,639 GBP2023-09-30
823,564 GBP2022-09-30
Goodwill
234,285 GBP2023-09-30
234,285 GBP2022-09-30
Intangible Assets - Gross Cost
2,578,306 GBP2023-09-30
1,778,451 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
314,167 GBP2023-09-30
102,520 GBP2022-09-30
Goodwill
234,285 GBP2023-09-30
234,285 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,090,549 GBP2023-09-30
704,264 GBP2022-09-30
Intangible Assets
Development expenditure
1,132,215 GBP2023-09-30
618,082 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
969,557 GBP2023-09-30
599,918 GBP2022-09-30
Motor vehicles
40,804 GBP2023-09-30
40,804 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,282,576 GBP2023-09-30
878,492 GBP2022-09-30
Buildings
33,045 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
292,783 GBP2022-09-30
Motor vehicles
22,027 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
471,613 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
75,422 GBP2022-10-01 ~ 2023-09-30
Motor vehicles, Owned/Freehold
8,713 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
128,233 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
368,205 GBP2023-09-30
Motor vehicles
30,740 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
599,846 GBP2023-09-30
Property, Plant & Equipment
Buildings
33,045 GBP2023-09-30
Plant and equipment
601,352 GBP2023-09-30
307,135 GBP2022-09-30
Motor vehicles
10,064 GBP2023-09-30
18,777 GBP2022-09-30
Finished Goods/Goods for Resale
2,159,694 GBP2023-09-30
1,466,785 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
659,717 GBP2023-09-30
446,402 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
3,651,546 GBP2023-09-30
10,560 GBP2022-09-30
Other Debtors
Current
521,151 GBP2023-09-30
541,174 GBP2022-09-30
Prepayments/Accrued Income
Current
1,557,444 GBP2023-09-30
1,304,900 GBP2022-09-30
Trade Creditors/Trade Payables
Current
4,143,221 GBP2023-09-30
3,406,507 GBP2022-09-30
Amounts owed to group undertakings
Current
3,167,148 GBP2023-09-30
10,627 GBP2022-09-30
Corporation Tax Payable
Current
317,047 GBP2023-09-30
Taxation/Social Security Payable
Current
78,886 GBP2023-09-30
71,369 GBP2022-09-30
Other Creditors
Current
161,153 GBP2023-09-30
159,648 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
487,626 GBP2023-09-30
563,094 GBP2022-09-30
Creditors
Current
8,355,081 GBP2023-09-30
4,211,245 GBP2022-09-30
Net Deferred Tax Liability/Asset
-227,701 GBP2023-09-30
-216,796 GBP2022-09-30
-168,376 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-10,905 GBP2022-10-01 ~ 2023-09-30
-48,420 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-241,788 GBP2023-09-30
-230,860 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-09-30
10,000 shares2022-09-30
Par Value of Share
Class 1 ordinary share
0.012022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
87,994 GBP2023-09-30
34,350 GBP2022-09-30
Between one and five year
71,942 GBP2023-09-30
106,156 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
159,936 GBP2023-09-30
140,506 GBP2022-09-30