Average Number of Employees
872023-10-01 ~ 2024-09-30
732022-10-01 ~ 2023-09-30
Profit/Loss
863,543 GBP2023-10-01 ~ 2024-09-30
417,957 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
2,819,230 GBP2024-09-30
2,874,615 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
380,183 GBP2024-09-30
198,338 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
181,845 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Development expenditure
2,439,047 GBP2024-09-30
2,676,277 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
136,412 GBP2024-09-30
Turnover/Revenue
13,803,701 GBP2023-10-01 ~ 2024-09-30
9,516,672 GBP2022-10-01 ~ 2023-09-30
Raw materials and consumables used in the production process
6,544,409 GBP2023-10-01 ~ 2024-09-30
3,933,862 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,875,743 GBP2023-10-01 ~ 2024-09-30
3,382,008 GBP2022-10-01 ~ 2023-09-30
Expenses related to depreciation, amortization, and impairment of assets
306,741 GBP2023-10-01 ~ 2024-09-30
124,889 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,593,231 GBP2023-10-01 ~ 2024-09-30
776,796 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
495,588 GBP2023-10-01 ~ 2024-09-30
358,839 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,097,643 GBP2023-10-01 ~ 2024-09-30
417,957 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
234,100 GBP2023-10-01 ~ 2024-09-30
Comprehensive Income/Expense
863,543 GBP2023-10-01 ~ 2024-09-30
417,957 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
2,439,047 GBP2024-09-30
2,676,277 GBP2023-09-30
Property, Plant & Equipment
568,918 GBP2024-09-30
532,194 GBP2023-09-30
Fixed Assets
3,007,965 GBP2024-09-30
3,208,471 GBP2023-09-30
Total Inventories
6,017,190 GBP2024-09-30
5,201,631 GBP2023-09-30
Debtors
4,062,715 GBP2024-09-30
3,707,650 GBP2023-09-30
Cash at bank and in hand
122,992 GBP2024-09-30
45,082 GBP2023-09-30
Current Assets
10,202,897 GBP2024-09-30
8,954,363 GBP2023-09-30
Creditors
Amounts falling due within one year
7,934,163 GBP2024-09-30
8,254,735 GBP2023-09-30
Net Current Assets/Liabilities
2,268,734 GBP2024-09-30
699,628 GBP2023-09-30
Total Assets Less Current Liabilities
5,276,699 GBP2024-09-30
3,908,099 GBP2023-09-30
Creditors
Amounts falling due after one year
975,552 GBP2024-09-30
606,907 GBP2023-09-30
Net Assets/Liabilities
4,164,735 GBP2024-09-30
3,301,192 GBP2023-09-30
Equity
Called up share capital
1,711,394 GBP2024-09-30
1,711,394 GBP2023-09-30
1,711,394 GBP2022-09-30
Share premium
19,800 GBP2024-09-30
19,800 GBP2023-09-30
19,800 GBP2022-09-30
Retained earnings (accumulated losses)
2,433,541 GBP2024-09-30
1,569,998 GBP2023-09-30
1,152,041 GBP2022-09-30
Equity
4,164,735 GBP2024-09-30
3,301,192 GBP2023-09-30
2,883,235 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
863,543 GBP2023-10-01 ~ 2024-09-30
417,957 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
863,543 GBP2023-10-01 ~ 2024-09-30
417,957 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
139,286 GBP2023-10-01 ~ 2024-09-30
117,011 GBP2022-10-01 ~ 2023-09-30
Average number of employees in administration and support functions
102023-10-01 ~ 2024-09-30
102022-10-01 ~ 2023-09-30
Wages/Salaries
3,408,602 GBP2023-10-01 ~ 2024-09-30
2,979,042 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
356,727 GBP2023-10-01 ~ 2024-09-30
308,480 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
110,414 GBP2023-10-01 ~ 2024-09-30
94,486 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
243,647 GBP2023-10-01 ~ 2024-09-30
213,619 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
136,412 GBP2023-10-01 ~ 2024-09-30
Tax Expense/Credit at Applicable Tax Rate
274,411 GBP2023-10-01 ~ 2024-09-30
104,490 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
2,819,230 GBP2024-09-30
2,874,615 GBP2023-09-30
Intangible assets - Disposals
-295,700 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
380,183 GBP2024-09-30
198,338 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
181,845 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,959,692 GBP2024-09-30
3,925,164 GBP2023-09-30
Furniture and fittings
688,437 GBP2024-09-30
974,072 GBP2023-09-30
Motor vehicles
35,973 GBP2024-09-30
37,533 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
4,684,102 GBP2024-09-30
4,936,769 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-110,219 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-291,959 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-32,610 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-434,788 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,428,195 GBP2024-09-30
3,415,748 GBP2023-09-30
Furniture and fittings
682,176 GBP2024-09-30
965,558 GBP2023-09-30
Motor vehicles
4,813 GBP2024-09-30
23,269 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,115,184 GBP2024-09-30
4,404,575 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
122,665 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
8,577 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
8,044 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,286 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-110,218 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-291,959 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-26,500 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-428,677 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
531,497 GBP2024-09-30
509,416 GBP2023-09-30
Furniture and fittings
6,261 GBP2024-09-30
8,514 GBP2023-09-30
Motor vehicles
31,160 GBP2024-09-30
14,264 GBP2023-09-30
Under hire purchased contracts or finance leases, Plant and equipment
348,047 GBP2024-09-30
301,645 GBP2023-09-30
Under hire purchased contracts or finance leases, Motor vehicles
27,945 GBP2024-09-30
9,442 GBP2023-09-30
Under hire purchased contracts or finance leases
375,992 GBP2024-09-30
311,087 GBP2023-09-30
Raw Materials
4,008,199 GBP2024-09-30
2,794,786 GBP2023-09-30
Value of work in progress
2,008,991 GBP2024-09-30
2,406,845 GBP2023-09-30
Trade Debtors/Trade Receivables
3,404,539 GBP2024-09-30
2,385,876 GBP2023-09-30
Prepayments/Accrued Income
53,730 GBP2024-09-30
95,621 GBP2023-09-30
Other Debtors
604,446 GBP2024-09-30
1,226,153 GBP2023-09-30
Bank Overdrafts
-2,464,436 GBP2024-09-30
-1,925,068 GBP2023-09-30
Cash and Cash Equivalents
-2,341,444 GBP2024-09-30
-1,879,986 GBP2023-09-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
2,464,436 GBP2024-09-30
1,925,068 GBP2023-09-30
Trade Creditors/Trade Payables
Amounts falling due within one year
2,943,717 GBP2024-09-30
3,318,931 GBP2023-09-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,170,163 GBP2024-09-30
874,990 GBP2023-09-30
Corporation Tax Payable
Amounts falling due within one year
97,688 GBP2024-09-30
Other Taxation & Social Security Payable
Amounts falling due within one year
104,277 GBP2024-09-30
321,834 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
71,534 GBP2024-09-30
95,667 GBP2023-09-30
Other Creditors
Amounts falling due within one year
397,566 GBP2024-09-30
1,033,368 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
275,650 GBP2024-09-30
51,157 GBP2023-09-30
Other Creditors
Amounts falling due after one year
699,902 GBP2024-09-30
555,750 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
113,418 GBP2024-09-30
114,383 GBP2023-09-30
Between one and five year
335,156 GBP2024-09-30
64,244 GBP2023-09-30
Minimum gross finance lease payments owing
448,574 GBP2024-09-30
178,627 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
347,184 GBP2024-09-30
146,824 GBP2023-09-30
Deferred Tax Liabilities
136,412 GBP2024-09-30
Par Value of Share
Class 1 ordinary share
0.25 shares2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,003,200 shares2024-09-30
6,003,200 shares2023-09-30
Par Value of Share
Class 2 ordinary share
1 shares2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
210,594 shares2024-09-30
210,594 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
183,000 GBP2024-09-30
183,000 GBP2023-09-30
Between one and five year
488,000 GBP2024-09-30
671,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
671,000 GBP2024-09-30
854,000 GBP2023-09-30