Cost of Sales
-9,623,289 GBP2023-10-01 ~ 2024-09-30
-8,257,527 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-4,722,883 GBP2023-10-01 ~ 2024-09-30
-4,186,963 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
7,298 GBP2023-10-01 ~ 2024-09-30
4,007 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-193,397 GBP2023-10-01 ~ 2024-09-30
-405,637 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-219,885 GBP2023-10-01 ~ 2024-09-30
-371,099 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-219,885 GBP2023-10-01 ~ 2024-09-30
-371,099 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Goodwill
7,450 GBP2024-09-30
14,900 GBP2023-09-30
Property, Plant & Equipment
1,464,309 GBP2024-09-30
132,195 GBP2023-09-30
Fixed Assets
1,471,759 GBP2024-09-30
147,095 GBP2023-09-30
Debtors
635,635 GBP2024-09-30
918,202 GBP2023-09-30
Cash at bank and in hand
279,334 GBP2024-09-30
596,741 GBP2023-09-30
Current Assets
1,175,342 GBP2024-09-30
1,763,229 GBP2023-09-30
Net Current Assets/Liabilities
-1,946,358 GBP2024-09-30
-345,900 GBP2023-09-30
Total Assets Less Current Liabilities
-474,599 GBP2024-09-30
-198,805 GBP2023-09-30
Net Assets/Liabilities
-540,087 GBP2024-09-30
-320,202 GBP2023-09-30
Equity
Called up share capital
1 GBP2024-09-30
1 GBP2023-09-30
1 GBP2022-09-30
Retained earnings (accumulated losses)
-540,088 GBP2024-09-30
-320,203 GBP2023-09-30
50,896 GBP2022-09-30
Equity
-540,087 GBP2024-09-30
-320,202 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
-219,885 GBP2023-10-01 ~ 2024-09-30
-371,099 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
22,000 GBP2023-10-01 ~ 2024-09-30
0 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
582023-10-01 ~ 2024-09-30
562022-10-01 ~ 2023-09-30
Wages/Salaries
2,492,540 GBP2023-10-01 ~ 2024-09-30
2,420,215 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
44,416 GBP2023-10-01 ~ 2024-09-30
41,661 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,820,485 GBP2023-10-01 ~ 2024-09-30
2,766,376 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
370,347 GBP2023-10-01 ~ 2024-09-30
321,347 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
26,488 GBP2023-10-01 ~ 2024-09-30
0 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
74,500 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
67,050 GBP2024-09-30
59,600 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
7,450 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
186,389 GBP2024-09-30
0 GBP2023-09-30
Furniture and fittings
20,927 GBP2024-09-30
100,389 GBP2023-09-30
Computers
64,779 GBP2024-09-30
101,399 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,625,268 GBP2024-09-30
238,694 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-86,421 GBP2023-10-01 ~ 2024-09-30
Computers
-72,003 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-158,424 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,353,173 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
16,962 GBP2024-09-30
0 GBP2023-09-30
Furniture and fittings
6,446 GBP2024-09-30
51,987 GBP2023-09-30
Computers
17,658 GBP2024-09-30
43,433 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
160,959 GBP2024-09-30
106,499 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,962 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
3,627 GBP2023-10-01 ~ 2024-09-30
Computers
11,780 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
141,183 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-49,168 GBP2023-10-01 ~ 2024-09-30
Computers
-37,555 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-86,723 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
119,893 GBP2024-09-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,233,280 GBP2024-09-30
25,827 GBP2023-09-30
Plant and equipment
169,427 GBP2024-09-30
0 GBP2023-09-30
Furniture and fittings
14,481 GBP2024-09-30
48,402 GBP2023-09-30
Computers
47,121 GBP2024-09-30
57,966 GBP2023-09-30
Finished Goods/Goods for Resale
260,373 GBP2024-09-30
248,286 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
125,705 GBP2024-09-30
41,412 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
78,076 GBP2024-09-30
119,713 GBP2023-09-30
Other Debtors
Current
309,503 GBP2024-09-30
678,799 GBP2023-09-30
Prepayments/Accrued Income
Current
122,351 GBP2024-09-30
78,278 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
52,000 GBP2024-09-30
52,000 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,511,779 GBP2024-09-30
1,154,608 GBP2023-09-30
Amounts owed to group undertakings
Current
1,063,783 GBP2024-09-30
747,468 GBP2023-09-30
Other Taxation & Social Security Payable
Current
120,995 GBP2024-09-30
124,665 GBP2023-09-30
Other Creditors
Current
65,880 GBP2024-09-30
13,211 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
307,263 GBP2024-09-30
17,177 GBP2023-09-30
Creditors
Current
3,121,700 GBP2024-09-30
2,109,129 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
39,000 GBP2024-09-30
91,000 GBP2023-09-30
Creditors
Non-current
39,000 GBP2024-09-30
121,397 GBP2023-09-30
Bank Borrowings
91,000 GBP2024-09-30
143,000 GBP2023-09-30
Total Borrowings
Current
52,000 GBP2024-09-30
52,000 GBP2023-09-30
Non-current
39,000 GBP2024-09-30
91,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
146,625 GBP2024-09-30
149,607 GBP2023-09-30
Between two and five year
946,500 GBP2024-09-30
22,833 GBP2023-09-30
More than five year
615,375 GBP2024-09-30
0 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,708,500 GBP2024-09-30
172,440 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-09-30
1 shares2023-09-30