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
Class 4 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
873,685 GBP2022-10-01 ~ 2023-09-30
679,046 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
411,663 GBP2022-10-01 ~ 2023-09-30
310,527 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
462,022 GBP2022-10-01 ~ 2023-09-30
368,519 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
3,743,818 GBP2022-10-01 ~ 2023-09-30
2,465,279 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-887,316 GBP2022-10-01 ~ 2023-09-30
-765,615 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
75 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
2,036,549 GBP2022-10-01 ~ 2023-09-30
-814,940 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
2,036,549 GBP2022-10-01 ~ 2023-09-30
-814,940 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
2,036,549 GBP2022-10-01 ~ 2023-09-30
-814,940 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
14,085 GBP2022-09-30
Property, Plant & Equipment
253,501 GBP2023-09-30
74,908 GBP2022-09-30
Fixed Assets - Investments
24,145,631 GBP2023-09-30
24,145,631 GBP2022-09-30
Fixed Assets
24,399,132 GBP2023-09-30
24,234,624 GBP2022-09-30
Debtors
4,935,456 GBP2023-09-30
7,852,866 GBP2022-09-30
Cash at bank and in hand
13,948 GBP2023-09-30
37,395 GBP2022-09-30
Current Assets
4,949,404 GBP2023-09-30
7,890,261 GBP2022-09-30
Creditors
Current
17,557,049 GBP2023-09-30
19,293,981 GBP2022-09-30
Net Current Assets/Liabilities
-12,607,645 GBP2023-09-30
-11,403,720 GBP2022-09-30
Total Assets Less Current Liabilities
11,791,487 GBP2023-09-30
12,830,904 GBP2022-09-30
Creditors
Non-current
889,396 GBP2023-09-30
946,497 GBP2022-09-30
Net Assets/Liabilities
10,902,091 GBP2023-09-30
11,884,407 GBP2022-09-30
Equity
Called up share capital
10,254,250 GBP2023-09-30
10,254,250 GBP2022-09-30
10,254,250 GBP2021-09-30
Share premium
55,000 GBP2023-09-30
55,000 GBP2022-09-30
55,000 GBP2021-09-30
Capital redemption reserve
222,000 GBP2023-09-30
222,000 GBP2022-09-30
222,000 GBP2021-09-30
Retained earnings (accumulated losses)
370,841 GBP2023-09-30
1,353,157 GBP2022-09-30
2,168,097 GBP2021-09-30
Equity
10,902,091 GBP2023-09-30
11,884,407 GBP2022-09-30
12,699,347 GBP2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,036,549 GBP2022-10-01 ~ 2023-09-30
-814,940 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-3,018,865 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-3,018,865 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
697,988 GBP2022-10-01 ~ 2023-09-30
594,646 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
73,147 GBP2022-10-01 ~ 2023-09-30
65,313 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,962 GBP2022-10-01 ~ 2023-09-30
12,366 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
785,097 GBP2022-10-01 ~ 2023-09-30
672,325 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
142022-10-01 ~ 2023-09-30
122021-10-01 ~ 2022-09-30
Director Remuneration
208,365 GBP2022-10-01 ~ 2023-09-30
200,760 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
13,801 GBP2022-10-01 ~ 2023-09-30
4,181 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
12,960 GBP2022-10-01 ~ 2023-09-30
12,000 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
509,137 GBP2022-10-01 ~ 2023-09-30
-154,839 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
165,501 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
165,501 GBP2023-09-30
151,416 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
14,085 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Net goodwill
14,085 GBP2022-09-30
Investments in Group Undertakings
Cost valuation
24,145,631 GBP2022-09-30
Investments in Group Undertakings
24,145,631 GBP2023-09-30
24,145,631 GBP2022-09-30
Prepayments
Current
281,072 GBP2023-09-30
338,242 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
4,935,456 GBP2023-09-30
7,852,866 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
882,819 GBP2023-09-30
823,019 GBP2022-09-30
Trade Creditors/Trade Payables
Current
102,119 GBP2023-09-30
42,211 GBP2022-09-30
Other Taxation & Social Security Payable
Current
26,072 GBP2023-09-30
30,553 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
126,199 GBP2023-09-30
202,845 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
889,396 GBP2023-09-30
946,497 GBP2022-09-30
Between one and five year, hire purchase agreements
889,396 GBP2023-09-30
946,497 GBP2022-09-30
hire purchase agreements
1,772,215 GBP2023-09-30
1,769,516 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,054,250 shares2023-09-30
Class 2 ordinary share
2,000,000 shares2023-09-30
Class 3 ordinary share
199,000 shares2023-09-30
Class 4 ordinary share
1,000 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
2,036,549 GBP2022-10-01 ~ 2023-09-30