Cost of Sales
-7,423,000 GBP2022-10-01 ~ 2023-09-30
-5,716,000 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,874,000 GBP2022-10-01 ~ 2023-09-30
-2,753,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
1,140,000 GBP2022-10-01 ~ 2023-09-30
550,000 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
Goodwill
388,000 GBP2023-09-30
474,000 GBP2022-09-30
Other
199,000 GBP2023-09-30
220,000 GBP2022-09-30
Intangible Assets
587,000 GBP2023-09-30
694,000 GBP2022-09-30
Property, Plant & Equipment
84,000 GBP2023-09-30
112,000 GBP2022-09-30
Fixed Assets
671,000 GBP2023-09-30
806,000 GBP2022-09-30
Debtors
5,283,000 GBP2023-09-30
4,947,000 GBP2022-09-30
Cash at bank and in hand
1,418,000 GBP2023-09-30
3,008,000 GBP2022-09-30
Current Assets
9,612,000 GBP2023-09-30
9,735,000 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,283,000 GBP2023-09-30
-4,681,000 GBP2022-09-30
Net Current Assets/Liabilities
5,329,000 GBP2023-09-30
5,054,000 GBP2022-09-30
Total Assets Less Current Liabilities
6,000,000 GBP2023-09-30
5,860,000 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-3,500,000 GBP2023-09-30
-4,500,000 GBP2022-09-30
Net Assets/Liabilities
2,500,000 GBP2023-09-30
1,360,000 GBP2022-09-30
Equity
Called up share capital
0 GBP2023-09-30
0 GBP2022-09-30
0 GBP2021-09-30
Retained earnings (accumulated losses)
2,500,000 GBP2023-09-30
1,360,000 GBP2022-09-30
810,000 GBP2021-09-30
Equity
2,500,000 GBP2023-09-30
1,360,000 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,140,000 GBP2022-10-01 ~ 2023-09-30
550,000 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
22,000 GBP2022-10-01 ~ 2023-09-30
20,000 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
602022-10-01 ~ 2023-09-30
612021-10-01 ~ 2022-09-30
Wages/Salaries
3,134,000 GBP2022-10-01 ~ 2023-09-30
3,175,000 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
178,000 GBP2022-10-01 ~ 2023-09-30
175,000 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,752,000 GBP2022-10-01 ~ 2023-09-30
3,732,000 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
441,000 GBP2022-10-01 ~ 2023-09-30
435,000 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
360,000 GBP2022-10-01 ~ 2023-09-30
347,000 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
22,000 GBP2022-10-01 ~ 2023-09-30
-11,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
1,577,000 GBP2022-10-01 ~ 2023-09-30
691,000 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Goodwill
816,000 GBP2023-09-30
816,000 GBP2022-09-30
Patents/Trademarks/Licences/Concessions
200,000 GBP2023-09-30
200,000 GBP2022-09-30
Development expenditure
79,000 GBP2023-09-30
75,000 GBP2022-09-30
Intangible Assets - Gross Cost
1,095,000 GBP2023-09-30
1,091,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
428,000 GBP2023-09-30
342,000 GBP2022-09-30
Patents/Trademarks/Licences/Concessions
80,000 GBP2023-09-30
55,000 GBP2022-09-30
Development expenditure
0 GBP2023-09-30
0 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
508,000 GBP2023-09-30
397,000 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
86,000 GBP2022-10-01 ~ 2023-09-30
Patents/Trademarks/Licences/Concessions
25,000 GBP2022-10-01 ~ 2023-09-30
Development expenditure
0 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
111,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
120,000 GBP2023-09-30
145,000 GBP2022-09-30
Development expenditure
79,000 GBP2023-09-30
75,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
8,000 GBP2023-09-30
5,000 GBP2022-09-30
Plant and equipment
95,000 GBP2023-09-30
96,000 GBP2022-09-30
Furniture and fittings
73,000 GBP2023-09-30
71,000 GBP2022-09-30
Computers
187,000 GBP2023-09-30
178,000 GBP2022-09-30
Motor vehicles
5,000 GBP2023-09-30
5,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
368,000 GBP2023-09-30
355,000 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,000 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-2,000 GBP2022-10-01 ~ 2023-09-30
Computers
-10,000 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-13,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
3,000 GBP2023-09-30
3,000 GBP2022-09-30
Plant and equipment
80,000 GBP2023-09-30
71,000 GBP2022-09-30
Furniture and fittings
65,000 GBP2023-09-30
54,000 GBP2022-09-30
Computers
131,000 GBP2023-09-30
110,000 GBP2022-09-30
Motor vehicles
5,000 GBP2023-09-30
5,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
284,000 GBP2023-09-30
243,000 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
10,000 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
13,000 GBP2022-10-01 ~ 2023-09-30
Computers
31,000 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
54,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,000 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-2,000 GBP2022-10-01 ~ 2023-09-30
Computers
-10,000 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
5,000 GBP2023-09-30
2,000 GBP2022-09-30
Plant and equipment
15,000 GBP2023-09-30
25,000 GBP2022-09-30
Furniture and fittings
8,000 GBP2023-09-30
17,000 GBP2022-09-30
Computers
56,000 GBP2023-09-30
68,000 GBP2022-09-30
Motor vehicles
0 GBP2023-09-30
0 GBP2022-09-30
Finished Goods/Goods for Resale
2,590,000 GBP2023-09-30
797,000 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,303,000 GBP2023-09-30
2,614,000 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
1,401,000 GBP2023-09-30
1,505,000 GBP2022-09-30
Other Debtors
Current
446,000 GBP2023-09-30
435,000 GBP2022-09-30
Prepayments/Accrued Income
Current
1,135,000 GBP2023-09-30
373,000 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
5,285,000 GBP2023-09-30
4,927,000 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
0 GBP2023-09-30
963,000 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,261,000 GBP2023-09-30
605,000 GBP2022-09-30
Corporation Tax Payable
Current
313,000 GBP2023-09-30
110,000 GBP2022-09-30
Other Taxation & Social Security Payable
Current
105,000 GBP2023-09-30
135,000 GBP2022-09-30
Other Creditors
Current
1,944,000 GBP2023-09-30
2,055,000 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
660,000 GBP2023-09-30
813,000 GBP2022-09-30
Creditors
Current
4,283,000 GBP2023-09-30
4,681,000 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
1,500,000 GBP2023-09-30
2,000,000 GBP2022-09-30
Other Remaining Borrowings
Non-current
2,000,000 GBP2023-09-30
2,500,000 GBP2022-09-30
Creditors
Non-current
3,500,000 GBP2023-09-30
4,500,000 GBP2022-09-30
Bank Borrowings
1,500,000 GBP2023-09-30
2,963,000 GBP2022-09-30
Total Borrowings
3,500,000 GBP2023-09-30
5,463,000 GBP2022-09-30
Current
0 GBP2023-09-30
963,000 GBP2022-09-30
Non-current
3,500,000 GBP2023-09-30
4,500,000 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
168,000 GBP2023-09-30
153,000 GBP2022-09-30
Between two and five year
679,000 GBP2023-09-30
612,000 GBP2022-09-30
More than five year
46,000 GBP2023-09-30
197,000 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
893,000 GBP2023-09-30
962,000 GBP2022-09-30