Average Number of Employees
222023-07-01 ~ 2024-06-30
212022-01-01 ~ 2023-06-30
Turnover/Revenue
21,547,541 GBP2023-07-01 ~ 2024-06-30
27,584,426 GBP2022-01-01 ~ 2023-06-30
Cost of Sales
-13,628,893 GBP2023-07-01 ~ 2024-06-30
-19,014,316 GBP2022-01-01 ~ 2023-06-30
Gross Profit/Loss
7,918,648 GBP2023-07-01 ~ 2024-06-30
8,570,110 GBP2022-01-01 ~ 2023-06-30
Distribution Costs
-1,765,013 GBP2023-07-01 ~ 2024-06-30
-1,981,725 GBP2022-01-01 ~ 2023-06-30
Administrative Expenses
-4,308,136 GBP2023-07-01 ~ 2024-06-30
-3,736,040 GBP2022-01-01 ~ 2023-06-30
Operating Profit/Loss
1,845,499 GBP2023-07-01 ~ 2024-06-30
2,852,345 GBP2022-01-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
91,362 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,936,861 GBP2023-07-01 ~ 2024-06-30
2,852,345 GBP2022-01-01 ~ 2023-06-30
Profit/Loss
1,470,991 GBP2023-07-01 ~ 2024-06-30
2,331,070 GBP2022-01-01 ~ 2023-06-30
Intangible Assets
17,193,801 GBP2024-06-30
4,505,771 GBP2023-06-30
Property, Plant & Equipment
31,244 GBP2024-06-30
26,418 GBP2023-06-30
Fixed Assets
17,225,045 GBP2024-06-30
4,532,189 GBP2023-06-30
Total Inventories
8,274,264 GBP2024-06-30
8,286,461 GBP2023-06-30
Debtors
Current
7,014,904 GBP2024-06-30
4,591,978 GBP2023-06-30
Cash at bank and in hand
2,393,049 GBP2024-06-30
3,196,746 GBP2023-06-30
Current Assets
17,682,217 GBP2024-06-30
16,075,185 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-6,161,982 GBP2024-06-30
Net Current Assets/Liabilities
11,520,235 GBP2024-06-30
9,628,739 GBP2023-06-30
Total Assets Less Current Liabilities
28,745,280 GBP2024-06-30
14,160,928 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-6,751,061 GBP2024-06-30
Net Assets/Liabilities
21,880,858 GBP2024-06-30
14,160,928 GBP2023-06-30
Equity
Called up share capital
2 GBP2024-06-30
2 GBP2023-06-30
2 GBP2022-01-01
Other miscellaneous reserve
26,248,939 GBP2024-06-30
20,000,000 GBP2023-06-30
20,000,000 GBP2022-01-01
Retained earnings (accumulated losses)
-4,368,083 GBP2024-06-30
-5,839,074 GBP2023-06-30
-8,170,144 GBP2022-01-01
Equity
21,880,858 GBP2024-06-30
14,160,928 GBP2023-06-30
11,829,858 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,470,991 GBP2023-07-01 ~ 2024-06-30
2,331,070 GBP2022-01-01 ~ 2023-06-30
Audit Fees/Expenses
25,000 GBP2023-07-01 ~ 2024-06-30
35,000 GBP2022-01-01 ~ 2023-06-30
Wages/Salaries
1,428,011 GBP2023-07-01 ~ 2024-06-30
1,822,983 GBP2022-01-01 ~ 2023-06-30
Social Security Costs
146,485 GBP2023-07-01 ~ 2024-06-30
190,013 GBP2022-01-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,647,551 GBP2023-07-01 ~ 2024-06-30
2,111,448 GBP2022-01-01 ~ 2023-06-30
Director Remuneration
200,811 GBP2023-07-01 ~ 2024-06-30
173,834 GBP2022-01-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
113,361 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
484,215 GBP2023-07-01 ~ 2024-06-30
713,086 GBP2022-01-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
98,917 GBP2023-06-30
Intangible Assets - Gross Cost
20,102,557 GBP2024-06-30
6,110,117 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
2,908,756 GBP2024-06-30
1,604,346 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
1,304,410 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Development expenditure
98,917 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
124,363 GBP2024-06-30
113,058 GBP2023-06-30
Computers
184,735 GBP2024-06-30
176,182 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
309,098 GBP2024-06-30
289,240 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
109,263 GBP2023-06-30
Computers
153,559 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
262,822 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
1,844 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
15,032 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
111,107 GBP2024-06-30
Computers
166,747 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
277,854 GBP2024-06-30
Property, Plant & Equipment
Furniture and fittings
13,256 GBP2024-06-30
3,795 GBP2023-06-30
Computers
17,988 GBP2024-06-30
22,623 GBP2023-06-30
Raw materials and consumables
8,274,264 GBP2024-06-30
8,286,461 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
5,929,755 GBP2024-06-30
4,153,129 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
217,435 GBP2024-06-30
161,408 GBP2023-06-30
Other Debtors
Current
456,233 GBP2024-06-30
Prepayments/Accrued Income
Current
411,481 GBP2024-06-30
277,441 GBP2023-06-30
Trade Creditors/Trade Payables
Current
975,378 GBP2024-06-30
708,440 GBP2023-06-30
Amounts owed to group undertakings
Current
3,541,595 GBP2024-06-30
2,746,792 GBP2023-06-30
Corporation Tax Payable
Current
472,869 GBP2023-06-30
Taxation/Social Security Payable
Current
868,698 GBP2024-06-30
601,477 GBP2023-06-30
Other Creditors
Current
24,959 GBP2024-06-30
21,353 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
751,352 GBP2024-06-30
1,895,515 GBP2023-06-30
Creditors
Current
6,161,982 GBP2024-06-30
6,446,446 GBP2023-06-30
Amounts owed to group undertakings
Non-current
6,751,061 GBP2024-06-30
Creditors
Non-current
6,751,061 GBP2024-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-113,361 GBP2023-07-01 ~ 2024-06-30
Net Deferred Tax Liability/Asset
-113,361 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-113,361 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-06-30
2 shares2023-06-30
Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
37,000 GBP2024-06-30
37,000 GBP2023-06-30
Between one and five year
64,750 GBP2024-06-30
101,750 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
101,750 GBP2024-06-30
138,750 GBP2023-06-30