Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
12,602,796 GBP2023-07-01 ~ 2024-06-30
12,298,087 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
9,493,912 GBP2023-07-01 ~ 2024-06-30
9,354,110 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,108,884 GBP2023-07-01 ~ 2024-06-30
2,943,977 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
3,245,399 GBP2023-07-01 ~ 2024-06-30
2,829,013 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-136,515 GBP2023-07-01 ~ 2024-06-30
139,314 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
30,724 GBP2023-07-01 ~ 2024-06-30
17,960 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
-108 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-105,791 GBP2023-07-01 ~ 2024-06-30
157,166 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-40,328 GBP2023-07-01 ~ 2024-06-30
-85,177 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-65,463 GBP2023-07-01 ~ 2024-06-30
242,343 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
-65,463 GBP2023-07-01 ~ 2024-06-30
242,343 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
36,785 GBP2024-06-30
12,434 GBP2023-06-30
Fixed Assets - Investments
1,094,490 GBP2024-06-30
1,094,490 GBP2023-06-30
Fixed Assets
1,131,275 GBP2024-06-30
1,106,924 GBP2023-06-30
Total Inventories
19,227 GBP2023-06-30
Debtors
Current
3,326,650 GBP2024-06-30
5,191,603 GBP2023-06-30
Non-current
258,950 GBP2024-06-30
529,021 GBP2023-06-30
Cash at bank and in hand
563,751 GBP2024-06-30
933,878 GBP2023-06-30
Current Assets
4,149,351 GBP2024-06-30
6,673,729 GBP2023-06-30
Creditors
Current
3,632,648 GBP2024-06-30
5,331,611 GBP2023-06-30
Net Current Assets/Liabilities
516,703 GBP2024-06-30
1,342,118 GBP2023-06-30
Total Assets Less Current Liabilities
1,647,978 GBP2024-06-30
2,449,042 GBP2023-06-30
Creditors
Non-current
741,347 GBP2024-06-30
1,151,951 GBP2023-06-30
Net Assets/Liabilities
906,631 GBP2024-06-30
1,297,091 GBP2023-06-30
Equity
Called up share capital
45,000 GBP2024-06-30
45,000 GBP2023-06-30
45,000 GBP2022-06-30
Retained earnings (accumulated losses)
861,631 GBP2024-06-30
1,252,091 GBP2023-06-30
1,371,907 GBP2022-06-30
Equity
906,631 GBP2024-06-30
1,297,091 GBP2023-06-30
1,416,907 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-65,463 GBP2023-07-01 ~ 2024-06-30
242,343 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-324,997 GBP2023-07-01 ~ 2024-06-30
-362,159 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-324,997 GBP2023-07-01 ~ 2024-06-30
-362,159 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,373,906 GBP2023-07-01 ~ 2024-06-30
2,426,589 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
265,948 GBP2023-07-01 ~ 2024-06-30
259,582 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,016 GBP2023-07-01 ~ 2024-06-30
106,577 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,745,870 GBP2023-07-01 ~ 2024-06-30
2,792,748 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
362023-07-01 ~ 2024-06-30
392022-07-01 ~ 2023-06-30
Director Remuneration
163,289 GBP2023-07-01 ~ 2024-06-30
170,443 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
15,692 GBP2023-07-01 ~ 2024-06-30
6,724 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-26,448 GBP2023-07-01 ~ 2024-06-30
39,292 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
127,758 GBP2024-06-30
127,758 GBP2023-06-30
Computers
604,449 GBP2024-06-30
564,406 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
732,207 GBP2024-06-30
692,164 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
127,758 GBP2024-06-30
127,758 GBP2023-06-30
Computers
567,664 GBP2024-06-30
551,972 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
695,422 GBP2024-06-30
679,730 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
15,692 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
15,692 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Computers
36,785 GBP2024-06-30
12,434 GBP2023-06-30
Investments in Group Undertakings
Cost valuation
1,094,490 GBP2023-06-30
Investments in Group Undertakings
1,094,490 GBP2024-06-30
1,094,490 GBP2023-06-30
Raw Materials
19,227 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,388,301 GBP2024-06-30
2,603,998 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
617,791 GBP2024-06-30
678,011 GBP2023-06-30
Other Debtors
Current
2,643 GBP2024-06-30
10,910 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
484 GBP2024-06-30
112,216 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
15,139 GBP2024-06-30
211,003 GBP2023-06-30
Debtors - Deferred Tax Asset
Current
3,470 GBP2024-06-30
3,334 GBP2023-06-30
Prepayments/Accrued Income
Current
1,298,822 GBP2024-06-30
1,572,131 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
3,326,650 GBP2024-06-30
5,191,603 GBP2023-06-30
Debtors
3,585,600 GBP2024-06-30
5,720,624 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,408,004 GBP2024-06-30
2,197,086 GBP2023-06-30
Amounts owed to group undertakings
Current
191,719 GBP2024-06-30
177,154 GBP2023-06-30
Other Taxation & Social Security Payable
Current
68,934 GBP2024-06-30
71,028 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
1,938,743 GBP2024-06-30
2,806,695 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
85,500 GBP2024-06-30
85,500 GBP2023-06-30
Between one and five year
228,000 GBP2024-06-30
313,500 GBP2023-06-30
All periods
313,500 GBP2024-06-30
399,000 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-3,470 GBP2024-06-30
-3,334 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
45,000 shares2024-06-30