Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
19,135,495 GBP2022-10-01 ~ 2023-09-30
20,255,140 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
7,774,791 GBP2022-10-01 ~ 2023-09-30
7,853,153 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
11,360,704 GBP2022-10-01 ~ 2023-09-30
12,401,987 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
11,052,112 GBP2022-10-01 ~ 2023-09-30
11,315,121 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
328,256 GBP2022-10-01 ~ 2023-09-30
1,086,866 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
21,448 GBP2022-10-01 ~ 2023-09-30
1,851 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
14,994 GBP2022-10-01 ~ 2023-09-30
770 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
334,710 GBP2022-10-01 ~ 2023-09-30
1,087,947 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
255,901 GBP2022-10-01 ~ 2023-09-30
407,696 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
78,809 GBP2022-10-01 ~ 2023-09-30
680,251 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
78,809 GBP2022-10-01 ~ 2023-09-30
680,251 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
1,527,144 GBP2023-09-30
474,504 GBP2022-09-30
Debtors
6,854,549 GBP2023-09-30
3,242,500 GBP2022-09-30
Cash at bank and in hand
2,700,508 GBP2023-09-30
6,327,803 GBP2022-09-30
Current Assets
9,555,057 GBP2023-09-30
9,570,303 GBP2022-09-30
Creditors
Current
7,458,023 GBP2023-09-30
6,154,021 GBP2022-09-30
Net Current Assets/Liabilities
2,097,034 GBP2023-09-30
3,416,282 GBP2022-09-30
Total Assets Less Current Liabilities
3,624,178 GBP2023-09-30
3,890,786 GBP2022-09-30
Creditors
Non-current
-474,191 GBP2023-09-30
Net Assets/Liabilities
2,191,277 GBP2023-09-30
3,112,468 GBP2022-09-30
Equity
Called up share capital
10 GBP2023-09-30
10 GBP2022-09-30
10 GBP2021-09-30
Retained earnings (accumulated losses)
2,191,267 GBP2023-09-30
3,112,458 GBP2022-09-30
4,432,207 GBP2021-09-30
Equity
2,191,277 GBP2023-09-30
3,112,468 GBP2022-09-30
4,432,217 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-10-01 ~ 2023-09-30
-2,000,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-1,000,000 GBP2022-10-01 ~ 2023-09-30
-2,000,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
78,809 GBP2022-10-01 ~ 2023-09-30
680,251 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
10,431,751 GBP2022-10-01 ~ 2023-09-30
9,731,856 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
209,987 GBP2022-10-01 ~ 2023-09-30
177,736 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
10,641,738 GBP2022-10-01 ~ 2023-09-30
9,909,592 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
3882022-10-01 ~ 2023-09-30
4142021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
200,642 GBP2022-10-01 ~ 2023-09-30
62,050 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
308,416 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
83,678 GBP2022-10-01 ~ 2023-09-30
206,710 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
15,022 GBP2023-09-30
132,039 GBP2022-09-30
Plant and equipment
144,440 GBP2023-09-30
132,494 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
14,241 GBP2023-09-30
14,018 GBP2022-09-30
Plant and equipment
118,954 GBP2023-09-30
112,545 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
223 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
6,409 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
781 GBP2023-09-30
118,021 GBP2022-09-30
Plant and equipment
25,486 GBP2023-09-30
19,949 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
572,468 GBP2023-09-30
64,949 GBP2022-09-30
Motor vehicles
1,115,915 GBP2023-09-30
302,170 GBP2022-09-30
Computers
150,832 GBP2023-09-30
138,349 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
1,999,631 GBP2023-09-30
770,955 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-30,545 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-148,566 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
69,712 GBP2023-09-30
37,457 GBP2022-09-30
Motor vehicles
132,785 GBP2023-09-30
16,969 GBP2022-09-30
Computers
135,841 GBP2023-09-30
114,508 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
472,487 GBP2023-09-30
296,451 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
32,255 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
140,422 GBP2022-10-01 ~ 2023-09-30
Computers
21,333 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
200,642 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-24,606 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,606 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
502,756 GBP2023-09-30
27,492 GBP2022-09-30
Motor vehicles
983,130 GBP2023-09-30
285,201 GBP2022-09-30
Computers
14,991 GBP2023-09-30
23,841 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
436 GBP2023-09-30
2,362 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
2,174,612 GBP2023-09-30
2,749,828 GBP2022-09-30
Other Debtors
Current
4,121,808 GBP2023-09-30
2,620 GBP2022-09-30
Prepayments/Accrued Income
Current
557,693 GBP2023-09-30
487,690 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
6,854,549 GBP2023-09-30
3,242,500 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
175,851 GBP2023-09-30
Trade Creditors/Trade Payables
Current
801,729 GBP2023-09-30
507,722 GBP2022-09-30
Amounts owed to group undertakings
Current
5,534,754 GBP2023-09-30
4,346,099 GBP2022-09-30
Corporation Tax Payable
Current
-82,100 GBP2023-09-30
186,416 GBP2022-09-30
Other Taxation & Social Security Payable
Current
241,451 GBP2023-09-30
227,365 GBP2022-09-30
Other Creditors
Current
99,290 GBP2023-09-30
134,019 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
325,521 GBP2023-09-30
415,151 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
474,191 GBP2023-09-30
Between one and five year, hire purchase agreements
474,191 GBP2023-09-30
hire purchase agreements
650,042 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
365,864 GBP2023-09-30
109,963 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
78,809 GBP2022-10-01 ~ 2023-09-30