96090 - Other Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
22024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
5,911,539 USD2024-01-01 ~ 2024-12-31
15,931,738 USD2023-07-01 ~ 2023-12-31
Cost of Sales
-5,935,946 USD2024-01-01 ~ 2024-12-31
-14,890,759 USD2023-07-01 ~ 2023-12-31
Gross Profit/Loss
-24,407 USD2024-01-01 ~ 2024-12-31
1,040,979 USD2023-07-01 ~ 2023-12-31
Administrative Expenses
-841,301 USD2024-01-01 ~ 2024-12-31
-1,832,514 USD2023-07-01 ~ 2023-12-31
Operating Profit/Loss
-865,708 USD2024-01-01 ~ 2024-12-31
-791,535 USD2023-07-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,306 USD2024-01-01 ~ 2024-12-31
638,974 USD2023-07-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-50,246 USD2023-07-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,166,123 USD2024-01-01 ~ 2024-12-31
-17,497,945 USD2023-07-01 ~ 2023-12-31
Profit/Loss
-1,205,767 USD2024-01-01 ~ 2024-12-31
-16,912,693 USD2023-07-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,205,767 USD2024-01-01 ~ 2024-12-31
-16,912,693 USD2023-07-01 ~ 2023-12-31
Intangible Assets
2,610,629 USD2023-12-31
Property, Plant & Equipment
59,776 USD2024-12-31
240,380 USD2023-12-31
Fixed Assets - Investments
979,318 USD2024-12-31
979,318 USD2023-12-31
Fixed Assets
1,039,094 USD2024-12-31
3,830,327 USD2023-12-31
Total Inventories
2,132,988 USD2024-12-31
1,223,369 USD2023-12-31
Debtors
Current
3,459,901 USD2024-12-31
8,239,710 USD2023-12-31
Non-current
133,202 USD2024-12-31
Cash at bank and in hand
75,833 USD2024-12-31
507,920 USD2023-12-31
Current Assets
5,801,924 USD2024-12-31
9,970,999 USD2023-12-31
Net Current Assets/Liabilities
-12,009,034 USD2024-12-31
-13,594,500 USD2023-12-31
Total Assets Less Current Liabilities
-10,969,940 USD2024-12-31
-9,764,173 USD2023-12-31
Creditors
Non-current
-399,192 USD2024-12-31
-399,192 USD2023-12-31
Net Assets/Liabilities
-11,369,132 USD2024-12-31
-10,163,365 USD2023-12-31
Equity
Called up share capital
2,082,679 USD2024-12-31
2,082,679 USD2023-12-31
2,082,679 USD2023-06-30
Revaluation reserve
509,000 USD2024-12-31
509,000 USD2023-12-31
509,000 USD2023-06-30
Retained earnings (accumulated losses)
-13,960,811 USD2024-12-31
-12,755,044 USD2023-12-31
4,157,649 USD2023-06-30
Equity
-11,369,132 USD2024-12-31
-10,163,365 USD2023-12-31
6,749,328 USD2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,205,767 USD2024-01-01 ~ 2024-12-31
Wages/Salaries
6,150 USD2024-01-01 ~ 2024-12-31
437,126 USD2023-07-01 ~ 2023-12-31
Social Security Costs
54,931 USD2023-07-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
2,310 USD2024-01-01 ~ 2024-12-31
2,926 USD2023-07-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,460 USD2024-01-01 ~ 2024-12-31
494,983 USD2023-07-01 ~ 2023-12-31
Average Number of Employees
52024-01-01 ~ 2024-12-31
182023-07-01 ~ 2023-12-31
Director Remuneration
94,206 USD2023-07-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
17,842 USD2024-01-01 ~ 2024-12-31
19,319 USD2023-07-01 ~ 2023-12-31
Audit Fees/Expenses
8,872 USD2024-01-01 ~ 2024-12-31
24,757 USD2023-07-01 ~ 2023-12-31
Current Tax for the Period
-246,968 USD2023-07-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-291,531 USD2024-01-01 ~ 2024-12-31
-4,374,486 USD2023-07-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
2,948,325 USD2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
337,696 USD2023-12-31
Intangible Assets
Development expenditure
2,610,629 USD2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
120,662 USD2024-12-31
299,815 USD2023-12-31
Furniture and fittings
4,929 USD2024-12-31
2,331 USD2023-12-31
Property, Plant & Equipment - Gross Cost
125,591 USD2024-12-31
302,146 USD2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-179,153 USD2024-01-01 ~ 2024-12-31
Furniture and fittings
-812 USD2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-179,965 USD2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
65,010 USD2024-12-31
61,669 USD2023-12-31
Furniture and fittings
805 USD2024-12-31
97 USD2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
65,815 USD2024-12-31
61,766 USD2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
17,016 USD2024-01-01 ~ 2024-12-31
Furniture and fittings
826 USD2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
17,842 USD2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-13,675 USD2024-01-01 ~ 2024-12-31
Furniture and fittings
-118 USD2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,793 USD2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
55,652 USD2024-12-31
238,146 USD2023-12-31
Furniture and fittings
4,124 USD2024-12-31
2,234 USD2023-12-31
Merchandise
2,132,988 USD2024-12-31
1,223,369 USD2023-12-31
Trade Debtors/Trade Receivables
Current
2,752,092 USD2024-12-31
4,261,786 USD2023-12-31
Amounts Owed by Group Undertakings
Current
72,043 USD2024-12-31
727,786 USD2023-12-31
Other Debtors
Current
154,144 USD2024-12-31
67,224 USD2023-12-31
Amount of corporation tax that is recoverable
Current
244,028 USD2023-12-31
Debtors - Deferred Tax Asset
Current
465,896 USD2024-12-31
505,540 USD2023-12-31
Prepayments/Accrued Income
Current
15,726 USD2024-12-31
2,428,855 USD2023-12-31
Debtors
Amounts falling due within one year, Current
3,459,901 USD2024-12-31
8,239,710 USD2023-12-31
Other Debtors
Non-current
133,202 USD2024-12-31
Debtors
3,593,103 USD2024-12-31
8,239,710 USD2023-12-31
Trade Creditors/Trade Payables
Current
1,249,304 USD2024-12-31
11,904,955 USD2023-12-31
Amounts owed to group undertakings
Current
15,907,499 USD2024-12-31
9,773,548 USD2023-12-31
Other Taxation & Social Security Payable
Current
43,264 USD2023-12-31
Other Creditors
Current
765,730 USD2023-12-31
Accrued Liabilities/Deferred Income
Current
316,500 USD2024-12-31
1,000,366 USD2023-12-31
Other Remaining Borrowings
Non-current
399,192 USD2024-12-31
399,192 USD2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,579 USD2024-12-31
38,613 USD2023-12-31
Between one and five year
6,822 USD2024-12-31
22,609 USD2023-12-31
All periods
27,401 USD2024-12-31
61,222 USD2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-465,896 USD2024-12-31
-505,540 USD2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
Class 2 ordinary share
2,082,676 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,205,767 USD2024-01-01 ~ 2024-12-31