Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
2,122,100 GBP2024-07-01 ~ 2025-06-30
1,875,517 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
315,109 GBP2024-07-01 ~ 2025-06-30
317,096 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
1,806,991 GBP2024-07-01 ~ 2025-06-30
1,558,421 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
-45,360 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
1,947,318 GBP2024-07-01 ~ 2025-06-30
1,920,863 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
20,070 GBP2024-07-01 ~ 2025-06-30
Profit/Loss on Ordinary Activities Before Tax
-218,843 GBP2024-07-01 ~ 2025-06-30
-1,431 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-218,843 GBP2024-07-01 ~ 2025-06-30
-1,431 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
-218,843 GBP2024-07-01 ~ 2025-06-30
-1,431 GBP2023-07-01 ~ 2024-06-30
Total Inventories
8,647 GBP2025-06-30
5,272 GBP2024-06-30
Debtors
Current
1,112,969 GBP2025-06-30
134,282 GBP2024-06-30
Cash at bank and in hand
271,868 GBP2025-06-30
341,551 GBP2024-06-30
Current Assets
1,393,484 GBP2025-06-30
481,105 GBP2024-06-30
Creditors
Current
5,506,376 GBP2025-06-30
3,803,200 GBP2024-06-30
Net Current Assets/Liabilities
-4,112,892 GBP2025-06-30
-3,322,095 GBP2024-06-30
Total Assets Less Current Liabilities
-1,471,080 GBP2025-06-30
-2,716,270 GBP2024-06-30
Creditors
Non-current
1,464,033 GBP2025-06-30
Net Assets/Liabilities
-2,935,113 GBP2025-06-30
-2,716,270 GBP2024-06-30
Equity
Called up share capital
350,000 GBP2025-06-30
350,000 GBP2024-06-30
350,000 GBP2023-06-30
Retained earnings (accumulated losses)
-4,085,113 GBP2025-06-30
-3,866,270 GBP2024-06-30
-3,864,839 GBP2023-06-30
Equity
-2,935,113 GBP2025-06-30
-2,716,270 GBP2024-06-30
-2,714,839 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-218,843 GBP2024-07-01 ~ 2025-06-30
-1,431 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
76,008 GBP2024-07-01 ~ 2025-06-30
89,510 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,805 GBP2024-07-01 ~ 2025-06-30
15,920 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
940,535 GBP2024-07-01 ~ 2025-06-30
857,817 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
302024-07-01 ~ 2025-06-30
412023-07-01 ~ 2024-06-30
Director Remuneration
51,958 GBP2024-07-01 ~ 2025-06-30
54,176 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
25 GBP2024-07-01 ~ 2025-06-30
25 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
930,974 GBP2025-06-30
1,009,596 GBP2024-06-30
Land and buildings, Long leasehold
1,785,868 GBP2025-06-30
Improvements to leasehold property
864,585 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
683,513 GBP2025-06-30
582,085 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
7,205 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
81,904 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
82,258 GBP2025-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
819,907 GBP2025-06-30
923,892 GBP2024-06-30
Computers
60,681 GBP2025-06-30
56,720 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
4,462,015 GBP2025-06-30
3,235,985 GBP2024-06-30
Property, Plant & Equipment - Disposals
-1,245,777 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
242,875 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
659,718 GBP2025-06-30
750,533 GBP2024-06-30
Computers
57,109 GBP2025-06-30
51,765 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,820,203 GBP2025-06-30
2,630,160 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
15,652 GBP2024-07-01 ~ 2025-06-30
Computers
1,478 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
443,844 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,245,777 GBP2024-07-01 ~ 2025-06-30
Total assets
605,825 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
18,078 GBP2025-06-30
9,727 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
871,219 GBP2025-06-30
50,947 GBP2024-06-30
Other Debtors
Current
132,964 GBP2025-06-30
18,833 GBP2024-06-30
Prepayments/Accrued Income
Current
90,708 GBP2025-06-30
54,775 GBP2024-06-30
Trade Creditors/Trade Payables
Current
236,008 GBP2025-06-30
157,618 GBP2024-06-30
Amounts owed to group undertakings
Current
5,026,641 GBP2025-06-30
3,373,273 GBP2024-06-30
Taxation/Social Security Payable
Current
29,391 GBP2025-06-30
110,128 GBP2024-06-30
Other Creditors
Current
3,477 GBP2025-06-30
2,827 GBP2024-06-30
Accrued Liabilities
Current
96,297 GBP2025-06-30
116,632 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
350,000 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
-218,843 GBP2024-07-01 ~ 2025-06-30