Average Number of Employees
602023-07-01 ~ 2024-12-31
562022-07-01 ~ 2023-06-30
Turnover/Revenue
25,558,881 GBP2023-07-01 ~ 2024-12-31
17,911,752 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-16,014,819 GBP2023-07-01 ~ 2024-12-31
-9,945,583 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
9,544,062 GBP2023-07-01 ~ 2024-12-31
7,966,169 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-3,452,355 GBP2023-07-01 ~ 2024-12-31
-2,225,496 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-7,970,191 GBP2023-07-01 ~ 2024-12-31
-4,194,155 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-1,878,484 GBP2023-07-01 ~ 2024-12-31
1,546,518 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
1,750 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-2,010,155 GBP2023-07-01 ~ 2024-12-31
1,477,468 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-1,520,314 GBP2023-07-01 ~ 2024-12-31
1,175,187 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
-1,520,314 GBP2023-07-01 ~ 2024-12-31
1,175,187 GBP2022-07-01 ~ 2023-06-30
Fixed Assets
421,343 GBP2023-06-30
Cash at bank and in hand
2,097,985 GBP2024-12-31
527,912 GBP2023-06-30
Current Assets
13,078,220 GBP2024-12-31
9,397,106 GBP2023-06-30
Net Current Assets/Liabilities
4,199,786 GBP2024-12-31
5,750,331 GBP2023-06-30
Total Assets Less Current Liabilities
4,199,786 GBP2024-12-31
6,171,674 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-500,000 GBP2023-06-30
Net Assets/Liabilities
4,083,953 GBP2024-12-31
5,604,267 GBP2023-06-30
Equity
Called up share capital
525,909 GBP2024-12-31
525,909 GBP2023-06-30
525,909 GBP2022-07-01
Share premium
118,266 GBP2024-12-31
118,266 GBP2023-06-30
118,266 GBP2022-07-01
Capital redemption reserve
9,425 GBP2024-12-31
9,425 GBP2023-06-30
9,425 GBP2022-07-01
Retained earnings (accumulated losses)
3,430,353 GBP2024-12-31
4,950,667 GBP2023-06-30
5,575,480 GBP2022-07-01
Equity
4,083,953 GBP2024-12-31
5,604,267 GBP2023-06-30
6,229,080 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
-1,520,314 GBP2023-07-01 ~ 2024-12-31
1,175,187 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,800,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-1,800,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
118,539 GBP2023-07-01 ~ 2024-12-31
66,055 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
4,535,710 GBP2023-07-01 ~ 2024-12-31
2,411,188 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
502,633 GBP2023-07-01 ~ 2024-12-31
246,664 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
5,321,433 GBP2023-07-01 ~ 2024-12-31
2,748,134 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-502,539 GBP2023-07-01 ~ 2024-12-31
302,881 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
47,659 GBP2024-12-31
47,659 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
47,659 GBP2024-12-31
47,659 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
469,220 GBP2024-12-31
452,987 GBP2023-06-30
Other
1,205,251 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
486,790 GBP2024-12-31
1,675,808 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Other
-1,205,251 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,205,251 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
353,902 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,254,465 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
118,539 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-886,214 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-886,214 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
469,220 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
486,790 GBP2024-12-31
Value of work in progress
1,673,266 GBP2024-12-31
1,090,652 GBP2023-06-30
Finished Goods/Goods for Resale
2,139,208 GBP2024-12-31
1,971,860 GBP2023-06-30
Total Inventories
3,812,474 GBP2024-12-31
3,062,512 GBP2023-06-30
Bank Borrowings
Current
400,000 GBP2023-06-30
Trade Creditors/Trade Payables
Current
320,876 GBP2024-12-31
1,285,124 GBP2023-06-30
Amounts owed to group undertakings
Current
5,133,531 GBP2024-12-31
Corporation Tax Payable
Current
24,809 GBP2023-06-30
Other Taxation & Social Security Payable
Current
97,448 GBP2024-12-31
104,894 GBP2023-06-30
Other Creditors
Current
24,137 GBP2024-12-31
2,248 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
2,251,174 GBP2024-12-31
561,798 GBP2023-06-30
Creditors
Current
8,878,434 GBP2024-12-31
3,646,775 GBP2023-06-30
Bank Borrowings
Non-current
500,000 GBP2023-06-30
Creditors
Non-current
500,000 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
525,909 shares2024-12-31
525,909 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-12-31