Average Number of Employees
752024-07-01 ~ 2025-06-30
742023-07-01 ~ 2024-06-30
Turnover/Revenue
5,382,321 GBP2024-07-01 ~ 2025-06-30
5,349,671 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-771,275 GBP2024-07-01 ~ 2025-06-30
-698,132 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
4,611,046 GBP2024-07-01 ~ 2025-06-30
4,651,539 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-4,763,429 GBP2024-07-01 ~ 2025-06-30
-4,012,166 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
-1,859,400 GBP2024-07-01 ~ 2025-06-30
574,924 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
189,564 GBP2024-07-01 ~ 2025-06-30
149,412 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-1,934 GBP2024-07-01 ~ 2025-06-30
-865 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-1,671,770 GBP2024-07-01 ~ 2025-06-30
723,471 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-1,452,788 GBP2024-07-01 ~ 2025-06-30
482,175 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
70,973 GBP2025-06-30
100,713 GBP2024-06-30
Fixed Assets
70,973 GBP2025-06-30
100,713 GBP2024-06-30
Debtors
Current
5,782,378 GBP2025-06-30
763,219 GBP2024-06-30
Current assets - Investments
3,000,000 GBP2024-06-30
Cash at bank and in hand
538,110 GBP2025-06-30
2,557,510 GBP2024-06-30
Current Assets
6,320,488 GBP2025-06-30
6,320,729 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-3,167,929 GBP2024-06-30
Net Current Assets/Liabilities
3,287,103 GBP2025-06-30
3,152,800 GBP2024-06-30
Total Assets Less Current Liabilities
3,358,076 GBP2025-06-30
3,253,513 GBP2024-06-30
Net Assets/Liabilities
2,988,076 GBP2025-06-30
3,253,513 GBP2024-06-30
Equity
Called up share capital
370 GBP2025-06-30
370 GBP2024-06-30
370 GBP2023-07-01
Capital redemption reserve
370 GBP2025-06-30
370 GBP2024-06-30
370 GBP2023-07-01
Other miscellaneous reserve
50,260 GBP2025-06-30
50,260 GBP2024-06-30
50,260 GBP2023-07-01
Retained earnings (accumulated losses)
1,520,276 GBP2025-06-30
3,138,064 GBP2024-06-30
2,655,889 GBP2023-07-01
Equity
2,988,076 GBP2025-06-30
3,253,513 GBP2024-06-30
2,706,889 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
-1,452,788 GBP2024-07-01 ~ 2025-06-30
482,175 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,452,788 GBP2024-07-01 ~ 2025-06-30
482,175 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
-1,452,788 GBP2024-07-01 ~ 2025-06-30
482,175 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-165,000 GBP2024-07-01 ~ 2025-06-30
Dividends Paid
-165,000 GBP2024-07-01 ~ 2025-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-165,000 GBP2024-07-01 ~ 2025-06-30
Equity - Income/Expense Recognised Directly
1,187,351 GBP2024-07-01 ~ 2025-06-30
64,449 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
23,000 GBP2024-07-01 ~ 2025-06-30
17,000 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
3,541,852 GBP2024-07-01 ~ 2025-06-30
2,883,088 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
375,144 GBP2024-07-01 ~ 2025-06-30
281,876 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
4,102,490 GBP2024-07-01 ~ 2025-06-30
3,323,836 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
592,794 GBP2024-07-01 ~ 2025-06-30
164,962 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,843 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
-421,776 GBP2024-07-01 ~ 2025-06-30
180,868 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Computer software
6,080 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
167,030 GBP2025-06-30
158,737 GBP2024-06-30
Office equipment
82,552 GBP2025-06-30
82,552 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
494,443 GBP2025-06-30
486,150 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
158,108 GBP2025-06-30
147,034 GBP2024-06-30
Office equipment
78,807 GBP2025-06-30
77,870 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
423,470 GBP2025-06-30
385,437 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
11,074 GBP2024-07-01 ~ 2025-06-30
Office equipment, Owned/Freehold
937 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
38,033 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
8,922 GBP2025-06-30
11,703 GBP2024-06-30
Office equipment
3,745 GBP2025-06-30
4,682 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
522,019 GBP2025-06-30
462,509 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
4,700,000 GBP2025-06-30
Other Debtors
Current
1,340 GBP2025-06-30
Prepayments/Accrued Income
Current
324,542 GBP2025-06-30
300,549 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
234,477 GBP2025-06-30
Debtors - Deferred Tax Asset
Current
161 GBP2024-06-30
Trade Creditors/Trade Payables
Current
52,395 GBP2025-06-30
53,567 GBP2024-06-30
Amounts owed to group undertakings
Current
233 GBP2025-06-30
Corporation Tax Payable
Current
253,202 GBP2024-06-30
Taxation/Social Security Payable
Current
325,219 GBP2025-06-30
330,689 GBP2024-06-30
Other Creditors
Current
121,385 GBP2025-06-30
97,519 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
2,319,003 GBP2025-06-30
2,297,452 GBP2024-06-30
Creditors
Current
3,033,385 GBP2025-06-30
3,167,929 GBP2024-06-30
Net Deferred Tax Liability/Asset
161 GBP2024-06-30
-161 GBP2024-06-30
-11,701 GBP2023-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-161 GBP2024-07-01 ~ 2025-06-30
11,862 GBP2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
37,000 shares2025-06-30
37,000 shares2024-06-30
Par Value of Share
Class 1 ordinary share
0.012024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
104,634 GBP2025-06-30
98,802 GBP2024-06-30
Between one and five year
101,312 GBP2025-06-30
11,821 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
205,946 GBP2025-06-30
110,623 GBP2024-06-30