77400 - Leasing Of Intellectual Property And Similar Products, Except Copyright Works
(expand)Distribution Costs
-790,478 GBP2023-06-01 ~ 2024-05-31
-801,512 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-5,401,235 GBP2023-06-01 ~ 2024-05-31
-4,149,155 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,978,249 GBP2023-06-01 ~ 2024-05-31
1,003,613 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
1,771,922 GBP2023-06-01 ~ 2024-05-31
751,728 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
944,931 GBP2023-06-01 ~ 2024-05-31
542,171 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
1,373,362 GBP2023-06-01 ~ 2024-05-31
-1,553,056 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
1,970,494 GBP2024-05-31
1,404,728 GBP2023-05-31
Property, Plant & Equipment
825,308 GBP2024-05-31
6,159,398 GBP2023-05-31
Fixed Assets
2,795,802 GBP2024-05-31
7,564,126 GBP2023-05-31
Total Inventories
4,363,300 GBP2024-05-31
3,975,817 GBP2023-05-31
Debtors
1,719,615 GBP2024-05-31
1,728,980 GBP2023-05-31
Cash at bank and in hand
96,176 GBP2024-05-31
57,074 GBP2023-05-31
Current Assets
6,179,091 GBP2024-05-31
5,761,871 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-2,385,070 GBP2024-05-31
-8,187,386 GBP2023-05-31
Net Current Assets/Liabilities
3,794,021 GBP2024-05-31
-2,425,515 GBP2023-05-31
Total Assets Less Current Liabilities
6,589,823 GBP2024-05-31
5,138,611 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-329,092 GBP2024-05-31
Net Assets/Liabilities
6,260,731 GBP2024-05-31
4,368,865 GBP2023-05-31
Equity
Called up share capital
1,061,797 GBP2024-05-31
1,033,476 GBP2023-05-31
1,033,476 GBP2022-06-01
Share premium
886,708 GBP2024-05-31
Revaluation reserve
3,036,351 GBP2023-05-31
5,198,505 GBP2022-06-01
Capital redemption reserve
84,971 GBP2024-05-31
Retained earnings (accumulated losses)
4,227,255 GBP2024-05-31
299,038 GBP2023-05-31
-310,060 GBP2022-06-01
Equity
6,260,731 GBP2024-05-31
4,368,865 GBP2023-05-31
5,921,921 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
944,931 GBP2023-06-01 ~ 2024-05-31
542,171 GBP2022-06-01 ~ 2023-05-31
Issue of Equity Instruments
Called up share capital
113,292 GBP2023-06-01 ~ 2024-05-31
Issue of Equity Instruments
1,000,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
150,474 GBP2023-06-01 ~ 2024-05-31
215,760 GBP2022-06-01 ~ 2023-05-31
Cash and Cash Equivalents
-308,680 GBP2024-05-31
-574,420 GBP2023-05-31
-126,929 GBP2022-06-01
Bank Overdrafts
-404,856 GBP2024-05-31
-631,494 GBP2023-05-31
Audit Fees/Expenses
33,450 GBP2023-06-01 ~ 2024-05-31
31,000 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
2,935,135 GBP2023-06-01 ~ 2024-05-31
2,650,940 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
421,097 GBP2023-06-01 ~ 2024-05-31
372,278 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
3,662,114 GBP2023-06-01 ~ 2024-05-31
3,200,442 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
630,529 GBP2023-06-01 ~ 2024-05-31
389,143 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
144,575 GBP2023-06-01 ~ 2024-05-31
-144,575 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
442,981 GBP2023-06-01 ~ 2024-05-31
150,366 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Development expenditure
2,522,510 GBP2024-05-31
1,693,221 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
552,016 GBP2024-05-31
288,493 GBP2023-05-31
Intangible Assets
Development expenditure
1,970,494 GBP2024-05-31
1,404,728 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Buildings
5,300,000 GBP2023-05-31
Plant and equipment
1,560,630 GBP2024-05-31
1,475,837 GBP2023-05-31
Motor vehicles
25,221 GBP2024-05-31
5,700 GBP2023-05-31
Furniture and fittings
675,570 GBP2024-05-31
668,141 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
2,261,421 GBP2024-05-31
7,449,678 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-19,250 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-5,319,250 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
697,908 GBP2023-05-31
Motor vehicles
5,700 GBP2023-05-31
Furniture and fittings
586,672 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,290,280 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
4,853 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
57,136 GBP2023-06-01 ~ 2024-05-31
Plant and equipment, Under hire purchased contracts or finance leases
93,338 GBP2023-06-01 ~ 2024-05-31
Under hire purchased contracts or finance leases
93,338 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,641 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,641 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
816,280 GBP2024-05-31
Motor vehicles
10,553 GBP2024-05-31
Furniture and fittings
609,280 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,436,113 GBP2024-05-31
Property, Plant & Equipment
Plant and equipment
744,350 GBP2024-05-31
777,929 GBP2023-05-31
Motor vehicles
14,668 GBP2024-05-31
Furniture and fittings
66,290 GBP2024-05-31
81,469 GBP2023-05-31
Buildings
5,300,000 GBP2023-05-31
Under hire purchased contracts or finance leases, Plant and equipment
514,851 GBP2024-05-31
622,798 GBP2023-05-31
Raw materials and consumables
2,421,601 GBP2024-05-31
2,610,056 GBP2023-05-31
Value of work in progress
47,322 GBP2024-05-31
105,136 GBP2023-05-31
Finished Goods/Goods for Resale
1,894,377 GBP2024-05-31
1,260,625 GBP2023-05-31
Other Debtors
Non-current
552,000 GBP2024-05-31
Debtors
Non-current
552,000 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
384,609 GBP2024-05-31
697,291 GBP2023-05-31
Other Debtors
Current
48,212 GBP2024-05-31
53,046 GBP2023-05-31
Prepayments/Accrued Income
Current
734,794 GBP2024-05-31
978,643 GBP2023-05-31
Debtors
Current
1,719,615 GBP2024-05-31
1,728,980 GBP2023-05-31
Bank Overdrafts
Current
404,856 GBP2024-05-31
631,494 GBP2023-05-31
Bank Borrowings
Current
1,077,694 GBP2023-05-31
Other Remaining Borrowings
Current
4,423,407 GBP2023-05-31
Trade Creditors/Trade Payables
Current
944,812 GBP2024-05-31
1,056,237 GBP2023-05-31
Corporation Tax Payable
Current
171,133 GBP2024-05-31
Taxation/Social Security Payable
Current
326,269 GBP2024-05-31
360,657 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
135,542 GBP2024-05-31
143,305 GBP2023-05-31
Other Creditors
Current
46,600 GBP2024-05-31
46,341 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
355,858 GBP2024-05-31
448,251 GBP2023-05-31
Creditors
Current
2,385,070 GBP2024-05-31
8,187,386 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
329,092 GBP2024-05-31
485,890 GBP2023-05-31
Net Deferred Tax Liability/Asset
283,856 GBP2023-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
144,575 GBP2023-06-01 ~ 2024-05-31
-144,575 GBP2022-06-01 ~ 2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
848,005 shares2024-05-31
734,713 shares2023-05-31
Par Value of Share
Class 1 ordinary share
1.002023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
285,055 shares2024-05-31
398,348 shares2023-05-31
Par Value of Share
Class 2 ordinary share
0.752023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2023-05-31
Par Value of Share
Class 3 ordinary share
1.002023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2024-05-31
1 shares2023-05-31
Par Value of Share
Class 4 ordinary share
1.002023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
460,000 GBP2024-05-31
Between one and five year
1,840,000 GBP2024-05-31
More than five year
4,386,308 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,686,308 GBP2024-05-31