Average Number of Employees
1002023-07-01 ~ 2024-03-31
1042022-07-01 ~ 2023-06-30
Turnover/Revenue
4,285,802 GBP2023-07-01 ~ 2024-03-31
6,160,768 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-793,529 GBP2023-07-01 ~ 2024-03-31
-1,459,597 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,492,273 GBP2023-07-01 ~ 2024-03-31
4,701,171 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-3,961,354 GBP2023-07-01 ~ 2024-03-31
-5,439,361 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-469,081 GBP2023-07-01 ~ 2024-03-31
-738,190 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
-24,768 GBP2023-07-01 ~ 2024-03-31
-34,529 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-493,849 GBP2023-07-01 ~ 2024-03-31
-772,719 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-502,247 GBP2023-07-01 ~ 2024-03-31
-694,847 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
15,472 GBP2024-03-31
18,823 GBP2023-06-30
Property, Plant & Equipment
68,894 GBP2024-03-31
86,000 GBP2023-06-30
Fixed Assets
84,366 GBP2024-03-31
104,823 GBP2023-06-30
Debtors
Current
7,232,093 GBP2024-03-31
6,932,534 GBP2023-06-30
Cash at bank and in hand
259,031 GBP2024-03-31
253,729 GBP2023-06-30
Current Assets
7,491,124 GBP2024-03-31
7,186,263 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-3,826,260 GBP2024-03-31
-2,727,109 GBP2023-06-30
Net Current Assets/Liabilities
3,664,864 GBP2024-03-31
4,459,154 GBP2023-06-30
Total Assets Less Current Liabilities
3,749,230 GBP2024-03-31
4,563,977 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-312,500 GBP2023-06-30
Net Assets/Liabilities
3,683,308 GBP2024-03-31
4,185,555 GBP2023-06-30
Equity
Called up share capital
122 GBP2024-03-31
122 GBP2023-06-30
122 GBP2022-07-01
Share premium
34 GBP2024-03-31
34 GBP2023-06-30
34 GBP2022-07-01
Retained earnings (accumulated losses)
3,683,152 GBP2024-03-31
4,185,399 GBP2023-06-30
4,880,246 GBP2022-07-01
Equity
3,683,308 GBP2024-03-31
4,185,555 GBP2023-06-30
4,880,402 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
-502,247 GBP2023-07-01 ~ 2024-03-31
-694,847 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation rate used
Office equipment
02023-07-01 ~ 2024-03-31
Audit Fees/Expenses
15,000 GBP2023-07-01 ~ 2024-03-31
15,900 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,136,953 GBP2023-07-01 ~ 2024-03-31
2,944,318 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
205,541 GBP2023-07-01 ~ 2024-03-31
276,517 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,392,149 GBP2023-07-01 ~ 2024-03-31
3,289,244 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
81,112 GBP2023-07-01 ~ 2024-03-31
122,101 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,220 GBP2023-07-01 ~ 2024-03-31
-79,172 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-123,462 GBP2023-07-01 ~ 2024-03-31
-158,407 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
101,238 GBP2024-03-31
101,238 GBP2023-06-30
Goodwill
89,352 GBP2024-03-31
89,352 GBP2023-06-30
Intangible Assets - Gross Cost
190,590 GBP2024-03-31
190,590 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
100,285 GBP2024-03-31
100,285 GBP2023-06-30
Goodwill
74,833 GBP2024-03-31
71,482 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
175,118 GBP2024-03-31
171,767 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
3,351 GBP2023-07-01 ~ 2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
953 GBP2024-03-31
953 GBP2023-06-30
Goodwill
14,519 GBP2024-03-31
17,870 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Office equipment
152,590 GBP2024-03-31
138,749 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
245,619 GBP2024-03-31
231,778 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
122,717 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
145,778 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
14,313 GBP2023-07-01 ~ 2024-03-31
Owned/Freehold
30,947 GBP2023-07-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
137,030 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
176,725 GBP2024-03-31
Property, Plant & Equipment
Office equipment
15,560 GBP2024-03-31
16,032 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
754,166 GBP2024-03-31
824,247 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
5,765,106 GBP2024-03-31
5,475,843 GBP2023-06-30
Other Debtors
Current
819 GBP2024-03-31
1,335 GBP2023-06-30
Prepayments/Accrued Income
Current
497,716 GBP2024-03-31
408,425 GBP2023-06-30
Debtors - Deferred Tax Asset
Current
214,286 GBP2024-03-31
222,684 GBP2023-06-30
Bank Borrowings
Current
125,000 GBP2023-06-30
Trade Creditors/Trade Payables
Current
156,653 GBP2024-03-31
285,780 GBP2023-06-30
Amounts owed to group undertakings
Current
1,690,432 GBP2024-03-31
552,045 GBP2023-06-30
Taxation/Social Security Payable
Current
247,659 GBP2024-03-31
249,700 GBP2023-06-30
Other Creditors
Current
165,500 GBP2024-03-31
29,224 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
1,566,016 GBP2024-03-31
1,485,360 GBP2023-06-30
Creditors
Current
3,826,260 GBP2024-03-31
2,727,109 GBP2023-06-30
Bank Borrowings
Non-current
312,500 GBP2023-06-30
Current, Amounts falling due within one year
125,000 GBP2023-06-30
Non-current, Between one and two years
312,500 GBP2023-06-30
Total Borrowings
437,500 GBP2023-06-30
Net Deferred Tax Liability/Asset
214,286 GBP2024-03-31
222,684 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-8,398 GBP2023-07-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,755 shares2024-03-31
61,000 shares2023-06-30
Par Value of Share
Class 1 ordinary share
0.0022023-07-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
41,500 GBP2024-03-31
41,500 GBP2023-06-30
Between one and five year
182,714 GBP2024-03-31
214,417 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
224,214 GBP2024-03-31
255,917 GBP2023-06-30