Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
12,298,087 GBP2022-07-01 ~ 2023-06-30
12,055,902 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
9,354,110 GBP2022-07-01 ~ 2023-06-30
9,234,750 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
2,943,977 GBP2022-07-01 ~ 2023-06-30
2,821,152 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
2,829,013 GBP2022-07-01 ~ 2023-06-30
3,265,141 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
139,314 GBP2022-07-01 ~ 2023-06-30
-406,346 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
17,960 GBP2022-07-01 ~ 2023-06-30
1,731 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
-108 GBP2022-07-01 ~ 2023-06-30
-119 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
157,166 GBP2022-07-01 ~ 2023-06-30
-404,734 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-85,177 GBP2022-07-01 ~ 2023-06-30
-62,068 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
242,343 GBP2022-07-01 ~ 2023-06-30
-342,666 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
242,343 GBP2022-07-01 ~ 2023-06-30
-342,666 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
12,434 GBP2023-06-30
8,293 GBP2022-06-30
Fixed Assets - Investments
1,094,490 GBP2023-06-30
1,094,490 GBP2022-06-30
Fixed Assets
1,106,924 GBP2023-06-30
1,102,783 GBP2022-06-30
Total Inventories
19,227 GBP2023-06-30
27,668 GBP2022-06-30
Debtors
Current
5,191,603 GBP2023-06-30
4,256,090 GBP2022-06-30
Non-current
529,021 GBP2023-06-30
486,819 GBP2022-06-30
Cash at bank and in hand
933,878 GBP2023-06-30
1,685,561 GBP2022-06-30
Current Assets
6,673,729 GBP2023-06-30
6,456,138 GBP2022-06-30
Creditors
Current
5,331,611 GBP2023-06-30
5,302,735 GBP2022-06-30
Net Current Assets/Liabilities
1,342,118 GBP2023-06-30
1,153,403 GBP2022-06-30
Total Assets Less Current Liabilities
2,449,042 GBP2023-06-30
2,256,186 GBP2022-06-30
Creditors
Non-current
1,151,951 GBP2023-06-30
839,279 GBP2022-06-30
Net Assets/Liabilities
1,297,091 GBP2023-06-30
1,416,907 GBP2022-06-30
Equity
Called up share capital
45,000 GBP2023-06-30
45,000 GBP2022-06-30
45,000 GBP2021-06-30
Retained earnings (accumulated losses)
1,252,091 GBP2023-06-30
1,371,907 GBP2022-06-30
1,844,977 GBP2021-06-30
Equity
1,297,091 GBP2023-06-30
1,416,907 GBP2022-06-30
1,889,977 GBP2021-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
242,343 GBP2022-07-01 ~ 2023-06-30
-342,666 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-362,159 GBP2022-07-01 ~ 2023-06-30
-130,404 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-362,159 GBP2022-07-01 ~ 2023-06-30
-130,404 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
2,426,589 GBP2022-07-01 ~ 2023-06-30
2,696,803 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
259,582 GBP2022-07-01 ~ 2023-06-30
309,950 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,577 GBP2022-07-01 ~ 2023-06-30
121,851 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,792,748 GBP2022-07-01 ~ 2023-06-30
3,128,604 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
392022-07-01 ~ 2023-06-30
432021-07-01 ~ 2022-06-30
Director Remuneration
170,443 GBP2022-07-01 ~ 2023-06-30
142,948 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
6,724 GBP2022-07-01 ~ 2023-06-30
10,152 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
-60,600 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
39,292 GBP2022-07-01 ~ 2023-06-30
-76,899 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
127,758 GBP2023-06-30
127,758 GBP2022-06-30
Computers
564,406 GBP2023-06-30
553,541 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
692,164 GBP2023-06-30
681,299 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
127,758 GBP2023-06-30
127,179 GBP2022-06-30
Computers
551,972 GBP2023-06-30
545,827 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
679,730 GBP2023-06-30
673,006 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
579 GBP2022-07-01 ~ 2023-06-30
Computers
6,145 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
6,724 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Computers
12,434 GBP2023-06-30
7,714 GBP2022-06-30
Furniture and fittings
579 GBP2022-06-30
Investments in Group Undertakings
Cost valuation
1,094,490 GBP2022-06-30
Investments in Group Undertakings
1,094,490 GBP2023-06-30
1,094,490 GBP2022-06-30
Raw Materials
19,227 GBP2023-06-30
27,668 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,603,998 GBP2023-06-30
1,290,366 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
678,011 GBP2023-06-30
1,189,456 GBP2022-06-30
Other Debtors
Current
10,910 GBP2023-06-30
11,202 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
112,216 GBP2023-06-30
27,040 GBP2022-06-30
Amount of value-added tax that is recoverable
Current
211,003 GBP2023-06-30
Debtors - Deferred Tax Asset
Current
3,334 GBP2023-06-30
3,334 GBP2022-06-30
Prepayments/Accrued Income
Current
1,572,131 GBP2023-06-30
1,734,692 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
5,191,603 GBP2023-06-30
4,256,090 GBP2022-06-30
Debtors
5,720,624 GBP2023-06-30
4,742,909 GBP2022-06-30
Trade Creditors/Trade Payables
Current
2,197,086 GBP2023-06-30
2,029,531 GBP2022-06-30
Amounts owed to group undertakings
Current
177,154 GBP2023-06-30
152,794 GBP2022-06-30
Other Taxation & Social Security Payable
Current
71,028 GBP2023-06-30
138,873 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
2,806,695 GBP2023-06-30
2,981,507 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
85,500 GBP2023-06-30
57,000 GBP2022-06-30
Between one and five year
313,500 GBP2023-06-30
All periods
399,000 GBP2023-06-30
57,000 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-3,334 GBP2023-06-30
-3,334 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
45,000 shares2023-06-30