Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
29,405,604 GBP2024-07-01 ~ 2025-06-30
29,334,427 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
18,322,942 GBP2024-07-01 ~ 2025-06-30
16,054,372 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
11,082,662 GBP2024-07-01 ~ 2025-06-30
13,280,055 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
14,200,831 GBP2024-07-01 ~ 2025-06-30
15,157,005 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
-2,719,786 GBP2024-07-01 ~ 2025-06-30
-1,592,563 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
302,140 GBP2024-07-01 ~ 2025-06-30
269,800 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
840,426 GBP2024-07-01 ~ 2025-06-30
780,102 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-3,255,185 GBP2024-07-01 ~ 2025-06-30
-1,792,447 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
65,332 GBP2024-07-01 ~ 2025-06-30
65,620 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-3,320,517 GBP2024-07-01 ~ 2025-06-30
-1,858,067 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
-3,320,517 GBP2024-07-01 ~ 2025-06-30
-1,858,067 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
191,422 GBP2025-06-30
133,160 GBP2024-06-30
Property, Plant & Equipment
2,884,497 GBP2025-06-30
3,286,538 GBP2024-06-30
Fixed Assets - Investments
19,451,997 GBP2025-06-30
19,617,360 GBP2024-06-30
Fixed Assets
22,527,916 GBP2025-06-30
23,037,058 GBP2024-06-30
Debtors
Current
8,881,718 GBP2025-06-30
5,203,620 GBP2024-06-30
Non-current
7,171,614 GBP2025-06-30
6,558,462 GBP2024-06-30
Cash at bank and in hand
867,032 GBP2025-06-30
2,468,653 GBP2024-06-30
Current Assets
16,920,364 GBP2025-06-30
14,230,735 GBP2024-06-30
Creditors
Current
14,592,420 GBP2025-06-30
16,574,372 GBP2024-06-30
Net Current Assets/Liabilities
2,327,944 GBP2025-06-30
-2,343,637 GBP2024-06-30
Total Assets Less Current Liabilities
24,855,860 GBP2025-06-30
20,693,421 GBP2024-06-30
Net Assets/Liabilities
-9,999,616 GBP2025-06-30
-6,679,099 GBP2024-06-30
Equity
Called up share capital
841,019 GBP2025-06-30
841,019 GBP2024-06-30
841,019 GBP2023-06-30
Share premium
14,007,780 GBP2025-06-30
14,007,780 GBP2024-06-30
14,007,780 GBP2023-06-30
Retained earnings (accumulated losses)
-24,848,415 GBP2025-06-30
-21,527,898 GBP2024-06-30
-19,669,831 GBP2023-06-30
Equity
-9,999,616 GBP2025-06-30
-6,679,099 GBP2024-06-30
-4,821,032 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,320,517 GBP2024-07-01 ~ 2025-06-30
-1,858,067 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
13,327,467 GBP2024-07-01 ~ 2025-06-30
12,604,356 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
1,575,410 GBP2024-07-01 ~ 2025-06-30
1,344,968 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
331,906 GBP2024-07-01 ~ 2025-06-30
369,196 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
15,234,783 GBP2024-07-01 ~ 2025-06-30
14,318,520 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
1822024-07-01 ~ 2025-06-30
1852023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
692,584 GBP2024-07-01 ~ 2025-06-30
599,620 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
32,635 GBP2024-07-01 ~ 2025-06-30
31,100 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
80,846 GBP2024-07-01 ~ 2025-06-30
44,032 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
-813,796 GBP2024-07-01 ~ 2025-06-30
-448,112 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Computer software
307,773 GBP2025-06-30
203,773 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
675,367 GBP2025-06-30
819,300 GBP2024-06-30
Furniture and fittings
3,763,806 GBP2025-06-30
3,758,379 GBP2024-06-30
Computers
1,200,191 GBP2025-06-30
1,144,372 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
6,931,387 GBP2025-06-30
6,936,263 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-146,262 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-111,657 GBP2024-07-01 ~ 2025-06-30
Computers
-90,086 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-348,005 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-40,000 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
1,292,023 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
522,446 GBP2025-06-30
600,318 GBP2024-06-30
Furniture and fittings
1,791,052 GBP2025-06-30
1,523,921 GBP2024-06-30
Computers
816,353 GBP2025-06-30
699,237 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,046,890 GBP2025-06-30
3,649,725 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
66,311 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
376,085 GBP2024-07-01 ~ 2025-06-30
Computers
207,202 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
740,388 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-144,183 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-108,954 GBP2024-07-01 ~ 2025-06-30
Computers
-90,086 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-343,223 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
917,039 GBP2025-06-30
Property, Plant & Equipment
Land and buildings, Short leasehold
374,984 GBP2025-06-30
387,963 GBP2024-06-30
Plant and equipment
152,921 GBP2025-06-30
218,982 GBP2024-06-30
Furniture and fittings
1,972,754 GBP2025-06-30
2,234,458 GBP2024-06-30
Computers
383,838 GBP2025-06-30
445,135 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases
47,804 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases
184,374 GBP2025-06-30
232,178 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
4,457,396 GBP2025-06-30
1,155,622 GBP2024-06-30
Other Debtors
Current
3,066,110 GBP2025-06-30
2,822,534 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
242,538 GBP2025-06-30
165,355 GBP2024-06-30
Prepayments/Accrued Income
Current
1,115,674 GBP2025-06-30
1,060,109 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
8,881,718 GBP2025-06-30
Amounts falling due within one year, Current
5,203,620 GBP2024-06-30
Debtors
16,053,332 GBP2025-06-30
11,762,082 GBP2024-06-30
Other Remaining Borrowings
Current
1,058,300 GBP2025-06-30
1,058,300 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
74,523 GBP2025-06-30
107,644 GBP2024-06-30
Trade Creditors/Trade Payables
Current
932,844 GBP2025-06-30
1,751,417 GBP2024-06-30
Other Taxation & Social Security Payable
Current
567,772 GBP2025-06-30
565,041 GBP2024-06-30
Other Creditors
Current
162,569 GBP2025-06-30
110,851 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
11,167,761 GBP2025-06-30
11,457,970 GBP2024-06-30
Other Remaining Borrowings
Non-current
8,466,400 GBP2025-06-30
9,524,700 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
39,342 GBP2025-06-30
113,865 GBP2024-06-30
Amounts owed to group undertakings
Non-current
21,780,381 GBP2025-06-30
14,138,698 GBP2024-06-30
Other Creditors
Non-current
1,880,934 GBP2025-06-30
1,982,415 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
455,000 GBP2025-06-30
205,000 GBP2024-06-30
Between one and five year
205,000 GBP2025-06-30
410,000 GBP2024-06-30
All periods
660,000 GBP2025-06-30
615,000 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,597,198 GBP2025-06-30
1,612,712 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
841,019 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
-3,320,517 GBP2024-07-01 ~ 2025-06-30