Distribution Costs
0 GBP2024-06-01 ~ 2025-05-31
-272,893 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-7,515,056 GBP2024-06-01 ~ 2025-05-31
-4,949,893 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
263,347 GBP2024-06-01 ~ 2025-05-31
249,976 GBP2023-06-01 ~ 2024-05-31
Interest Payable/Similar Charges (Finance Costs)
-16,341 GBP2024-06-01 ~ 2025-05-31
-23,500 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
7,338,616 GBP2024-06-01 ~ 2025-05-31
6,678,639 GBP2023-06-01 ~ 2024-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-973,313 GBP2024-06-01 ~ 2025-05-31
-997,422 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
6,365,303 GBP2024-06-01 ~ 2025-05-31
5,681,217 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
Other
1,415,957 GBP2025-05-31
839,833 GBP2024-05-31
Property, Plant & Equipment
128,082 GBP2025-05-31
126,511 GBP2024-05-31
Fixed Assets
1,544,039 GBP2025-05-31
966,344 GBP2024-05-31
Debtors
17,808,164 GBP2025-05-31
10,626,032 GBP2024-05-31
Cash at bank and in hand
8,095,900 GBP2025-05-31
6,756,269 GBP2024-05-31
Current Assets
26,034,597 GBP2025-05-31
17,561,420 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-7,391,706 GBP2025-05-31
-4,706,137 GBP2024-05-31
Net Current Assets/Liabilities
18,642,891 GBP2025-05-31
12,855,283 GBP2024-05-31
Total Assets Less Current Liabilities
20,186,930 GBP2025-05-31
13,821,627 GBP2024-05-31
Equity
Called up share capital
457,000 GBP2025-05-31
457,000 GBP2024-05-31
457,000 GBP2023-05-31
Retained earnings (accumulated losses)
19,729,930 GBP2025-05-31
13,364,627 GBP2024-05-31
7,683,410 GBP2023-05-31
Equity
20,186,930 GBP2025-05-31
13,821,627 GBP2024-05-31
Profit/Loss
Retained earnings (accumulated losses)
6,365,303 GBP2024-06-01 ~ 2025-05-31
5,681,217 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
24,500 GBP2024-06-01 ~ 2025-05-31
Average Number of Employees
452024-06-01 ~ 2025-05-31
332023-06-01 ~ 2024-05-31
Wages/Salaries
3,487,816 GBP2024-06-01 ~ 2025-05-31
2,021,341 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,112 GBP2024-06-01 ~ 2025-05-31
65,695 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
3,989,412 GBP2024-06-01 ~ 2025-05-31
2,320,730 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Computer software
1,712,964 GBP2025-05-31
740,317 GBP2024-05-31
Intangible Assets - Gross Cost
1,849,909 GBP2025-05-31
877,262 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
433,952 GBP2025-05-31
37,429 GBP2024-05-31
Intangible Assets - Increase From Amortisation Charge for Year
396,523 GBP2024-06-01 ~ 2025-05-31
Intangible Assets
1,415,957 GBP2025-05-31
839,833 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
144,258 GBP2025-05-31
144,258 GBP2024-05-31
Furniture and fittings
72,651 GBP2025-05-31
65,962 GBP2024-05-31
Computers
253,916 GBP2025-05-31
213,194 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
470,825 GBP2025-05-31
423,414 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
110,600 GBP2025-05-31
96,174 GBP2024-05-31
Furniture and fittings
57,270 GBP2025-05-31
52,889 GBP2024-05-31
Computers
174,873 GBP2025-05-31
147,840 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
342,743 GBP2025-05-31
296,903 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
14,426 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
4,381 GBP2024-06-01 ~ 2025-05-31
Computers
27,033 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
45,840 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Improvements to leasehold property
33,658 GBP2025-05-31
48,084 GBP2024-05-31
Furniture and fittings
15,381 GBP2025-05-31
13,073 GBP2024-05-31
Computers
79,043 GBP2025-05-31
65,354 GBP2024-05-31
Finished Goods/Goods for Resale
130,533 GBP2025-05-31
179,119 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
4,231,049 GBP2025-05-31
2,274,913 GBP2024-05-31
Amounts Owed by Group Undertakings
Current
12,460,127 GBP2025-05-31
7,477,994 GBP2024-05-31
Prepayments/Accrued Income
Current
1,116,988 GBP2025-05-31
873,125 GBP2024-05-31
Debtors
Current, Amounts falling due within one year
17,808,164 GBP2025-05-31
10,626,032 GBP2024-05-31
Trade Creditors/Trade Payables
Current
1,228,441 GBP2025-05-31
553,382 GBP2024-05-31
Amounts owed to group undertakings
Current
111,079 GBP2025-05-31
11,935 GBP2024-05-31
Corporation Tax Payable
Current
516,822 GBP2025-05-31
552,465 GBP2024-05-31
Other Taxation & Social Security Payable
Current
1,135,821 GBP2025-05-31
383,741 GBP2024-05-31
Other Creditors
Current
500 GBP2025-05-31
500 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
4,399,043 GBP2025-05-31
3,204,114 GBP2024-05-31
Creditors
Current
7,391,706 GBP2025-05-31
4,706,137 GBP2024-05-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
457,000 shares2025-05-31
457,000 shares2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
49,443 GBP2025-05-31
233,593 GBP2024-05-31