Cost of Sales
-6,767,626 GBP2022-10-01 ~ 2023-09-30
-6,120,195 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-4,550,641 GBP2022-10-01 ~ 2023-09-30
-4,010,583 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
977 GBP2022-10-01 ~ 2023-09-30
997 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
1,646,064 GBP2022-10-01 ~ 2023-09-30
1,791,417 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
1,222,401 GBP2022-10-01 ~ 2023-09-30
1,356,625 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
Goodwill
360,976 GBP2023-09-30
609,957 GBP2022-09-30
Property, Plant & Equipment
1,036,499 GBP2023-09-30
841,941 GBP2022-09-30
Fixed Assets - Investments
119 GBP2023-09-30
119 GBP2022-09-30
Fixed Assets
1,397,594 GBP2023-09-30
1,452,017 GBP2022-09-30
Debtors
4,730,166 GBP2023-09-30
4,660,270 GBP2022-09-30
Cash at bank and in hand
50,439 GBP2023-09-30
50,295 GBP2022-09-30
Current Assets
4,780,605 GBP2023-09-30
4,710,565 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-3,393,030 GBP2023-09-30
-2,856,588 GBP2022-09-30
Net Current Assets/Liabilities
1,387,575 GBP2023-09-30
1,853,977 GBP2022-09-30
Total Assets Less Current Liabilities
2,785,169 GBP2023-09-30
3,305,994 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-1,567,261 GBP2023-09-30
-1,977,819 GBP2022-09-30
Net Assets/Liabilities
1,013,921 GBP2023-09-30
1,158,776 GBP2022-09-30
Equity
Called up share capital
262 GBP2023-09-30
248 GBP2022-09-30
234 GBP2021-09-30
Share premium
99,956 GBP2023-09-30
49,978 GBP2022-09-30
0 GBP2021-09-30
Capital redemption reserve
24 GBP2023-09-30
16 GBP2022-09-30
8 GBP2021-09-30
Retained earnings (accumulated losses)
913,679 GBP2023-09-30
1,108,534 GBP2022-09-30
1,072,410 GBP2021-09-30
Equity
1,013,921 GBP2023-09-30
1,158,776 GBP2022-09-30
1,072,652 GBP2021-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,222,401 GBP2022-10-01 ~ 2023-09-30
1,356,625 GBP2021-10-01 ~ 2022-09-30
Issue of Equity Instruments
Called up share capital
22 GBP2022-10-01 ~ 2023-09-30
22 GBP2021-10-01 ~ 2022-09-30
Issue of Equity Instruments
50,000 GBP2022-10-01 ~ 2023-09-30
50,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,220,501 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-1,317,256 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1792022-10-01 ~ 2023-09-30
1752021-10-01 ~ 2022-09-30
Wages/Salaries
6,257,296 GBP2022-10-01 ~ 2023-09-30
5,806,834 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
726,706 GBP2022-10-01 ~ 2023-09-30
642,615 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
7,581,007 GBP2022-10-01 ~ 2023-09-30
7,016,289 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
414,175 GBP2022-10-01 ~ 2023-09-30
357,442 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
34,588 GBP2022-10-01 ~ 2023-09-30
18,997 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
2,489,808 GBP2023-09-30
2,381,318 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,128,832 GBP2023-09-30
1,771,361 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
248,981 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,145,618 GBP2023-09-30
892,649 GBP2022-09-30
Computers
644,422 GBP2023-09-30
493,982 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,790,040 GBP2023-09-30
1,386,631 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
338,017 GBP2023-09-30
202,690 GBP2022-09-30
Computers
415,524 GBP2023-09-30
342,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
753,541 GBP2023-09-30
544,690 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
135,327 GBP2022-10-01 ~ 2023-09-30
Computers
73,524 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
208,851 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
807,601 GBP2023-09-30
689,959 GBP2022-09-30
Computers
228,898 GBP2023-09-30
151,982 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
4,302,410 GBP2023-09-30
4,263,596 GBP2022-09-30
Other Debtors
Current
115,359 GBP2023-09-30
88,062 GBP2022-09-30
Prepayments/Accrued Income
Current
312,397 GBP2023-09-30
308,612 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
4,730,166 GBP2023-09-30
4,660,270 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
1,524,808 GBP2023-09-30
1,099,117 GBP2022-09-30
Trade Creditors/Trade Payables
Current
337,085 GBP2023-09-30
250,605 GBP2022-09-30
Corporation Tax Payable
Current
176,746 GBP2023-09-30
215,795 GBP2022-09-30
Other Taxation & Social Security Payable
Current
754,240 GBP2023-09-30
676,744 GBP2022-09-30
Other Creditors
Current
509,186 GBP2023-09-30
511,946 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
90,965 GBP2023-09-30
102,381 GBP2022-09-30
Creditors
Current
3,393,030 GBP2023-09-30
2,856,588 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
406,546 GBP2023-09-30
552,000 GBP2022-09-30
Other Remaining Borrowings
Non-current
1,160,715 GBP2023-09-30
1,425,819 GBP2022-09-30
Creditors
Non-current
1,567,261 GBP2023-09-30
1,977,819 GBP2022-09-30
Bank Borrowings
636,730 GBP2023-09-30
800,325 GBP2022-09-30
Bank Overdrafts
1,294,624 GBP2023-09-30
850,792 GBP2022-09-30
Total Borrowings
3,092,069 GBP2023-09-30
3,076,936 GBP2022-09-30
Current
1,524,808 GBP2023-09-30
1,099,117 GBP2022-09-30
Non-current
1,567,261 GBP2023-09-30
1,977,819 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2022-10-01 ~ 2023-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
10 shares2023-09-30
Par Value of Share
Class 3 ordinary share
1 GBP2022-10-01 ~ 2023-09-30
Equity
Called up share capital
262 GBP2023-09-30
248 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
430,290 GBP2023-09-30
358,004 GBP2022-09-30
Between two and five year
1,471,249 GBP2023-09-30
1,558,671 GBP2022-09-30
More than five year
715,377 GBP2023-09-30
1,043,316 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,616,916 GBP2023-09-30
2,959,991 GBP2022-09-30