Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-12-31
Turnover/Revenue
11,679,606 GBP2022-10-01 ~ 2023-12-31
10,959,245 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-8,075,786 GBP2022-10-01 ~ 2023-12-31
-7,498,281 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
3,603,820 GBP2022-10-01 ~ 2023-12-31
3,460,964 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,702,978 GBP2022-10-01 ~ 2023-12-31
-2,388,055 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
900,842 GBP2022-10-01 ~ 2023-12-31
1,072,909 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
914,025 GBP2022-10-01 ~ 2023-12-31
1,007,647 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
914,025 GBP2022-10-01 ~ 2023-12-31
1,007,647 GBP2021-10-01 ~ 2022-09-30
Total Inventories
622,759 GBP2023-12-31
759,983 GBP2022-09-30
Cash at bank and in hand
582,206 GBP2023-12-31
712,191 GBP2022-09-30
Current Assets
7,749,242 GBP2023-12-31
5,455,529 GBP2022-09-30
Net Current Assets/Liabilities
-1,636,008 GBP2023-12-31
2,258,927 GBP2022-09-30
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-09-30
100,000 GBP2021-09-30
Retained earnings (accumulated losses)
942,564 GBP2023-12-31
2,452,912 GBP2022-09-30
2,090,476 GBP2021-09-30
Equity
1,042,564 GBP2023-12-31
2,552,912 GBP2022-09-30
2,190,476 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-2,424,373 GBP2022-10-01 ~ 2023-12-31
-645,211 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-2,424,373 GBP2022-10-01 ~ 2023-12-31
-645,211 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
914,025 GBP2022-10-01 ~ 2023-12-31
1,007,647 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
136,709 GBP2022-10-01 ~ 2023-12-31
172,147 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,522 GBP2022-10-01 ~ 2023-12-31
85,074 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
1,566,722 GBP2022-10-01 ~ 2023-12-31
1,602,719 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
332022-10-01 ~ 2023-12-31
342021-10-01 ~ 2022-09-30
Director Remuneration
114,000 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
100,877 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
23 GBP2022-10-01 ~ 2023-12-31
19 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Computer software
161,571 GBP2023-12-31
114,064 GBP2022-09-30
Intangible Assets - Gross Cost
2,873,581 GBP2023-12-31
114,064 GBP2022-09-30
Development expenditure
2,712,010 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
327,860 GBP2023-12-31
61,556 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
222,847 GBP2022-10-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
266,304 GBP2022-10-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
222,847 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
214,000 GBP2023-12-31
535,000 GBP2022-09-30
Plant and equipment
118,667 GBP2023-12-31
117,761 GBP2022-09-30
Furniture and fittings
331,704 GBP2023-12-31
331,524 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
214,000 GBP2023-12-31
267,500 GBP2022-09-30
Plant and equipment
97,776 GBP2023-12-31
84,717 GBP2022-09-30
Furniture and fittings
229,777 GBP2023-12-31
193,601 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
70,560 GBP2022-10-01 ~ 2023-12-31
Plant and equipment
13,059 GBP2022-10-01 ~ 2023-12-31
Furniture and fittings
36,176 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
46,390 GBP2023-12-31
46,390 GBP2022-09-30
Computers
228,031 GBP2023-12-31
219,500 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
938,792 GBP2023-12-31
1,250,175 GBP2022-09-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-406,300 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
23,920 GBP2023-12-31
12,564 GBP2022-09-30
Computers
214,954 GBP2023-12-31
197,619 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
780,427 GBP2023-12-31
756,001 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
11,356 GBP2022-10-01 ~ 2023-12-31
Computers
17,335 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
148,486 GBP2022-10-01 ~ 2023-12-31
Total assets
494,174 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
911,200 GBP2023-12-31
1,438,867 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
4,341,955 GBP2023-12-31
2,042,262 GBP2022-09-30
Other Debtors
Current
739,892 GBP2023-12-31
16,050 GBP2022-09-30
Prepayments
Current
551,230 GBP2023-12-31
486,176 GBP2022-09-30
Debtors
Current
6,544,277 GBP2023-12-31
3,983,355 GBP2022-09-30
Trade Creditors/Trade Payables
Current
2,349,454 GBP2023-12-31
1,309,839 GBP2022-09-30
Amounts owed to group undertakings
Current
3,278,753 GBP2023-12-31
905,461 GBP2022-09-30
Corporation Tax Payable
Current
100,877 GBP2022-09-30
Taxation/Social Security Payable
Current
78,826 GBP2023-12-31
58,506 GBP2022-09-30
Other Creditors
Current
9,717 GBP2022-09-30
Accrued Liabilities
Current
3,410,045 GBP2023-12-31
296,539 GBP2022-09-30
Creditors
Current
9,385,250 GBP2023-12-31
3,196,602 GBP2022-09-30
Deferred Tax Liabilities
25,614 GBP2023-12-31
38,797 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
25,614 GBP2023-12-31
38,797 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
914,025 GBP2022-10-01 ~ 2023-12-31