Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
16,188,713 GBP2022-07-01 ~ 2023-06-30
6,503,938 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-10,778,407 GBP2022-07-01 ~ 2023-06-30
-3,818,197 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
5,410,306 GBP2022-07-01 ~ 2023-06-30
2,685,741 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-6,006,255 GBP2022-07-01 ~ 2023-06-30
-3,646,990 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
-595,949 GBP2022-07-01 ~ 2023-06-30
-960,416 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
92 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
-65,677 GBP2022-07-01 ~ 2023-06-30
-3,296 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-661,626 GBP2022-07-01 ~ 2023-06-30
-963,620 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-661,626 GBP2022-07-01 ~ 2023-06-30
-963,620 GBP2021-07-01 ~ 2022-06-30
Equity
Retained earnings (accumulated losses)
-1,685,833 GBP2023-06-30
-1,024,207 GBP2022-06-30
Intangible Assets
6,893 GBP2023-06-30
Property, Plant & Equipment
529,389 GBP2023-06-30
613,926 GBP2022-06-30
Fixed Assets
536,282 GBP2023-06-30
613,926 GBP2022-06-30
Total Inventories
718,160 GBP2023-06-30
530,569 GBP2022-06-30
Debtors
2,433,245 GBP2023-06-30
1,574,072 GBP2022-06-30
Cash at bank and in hand
314,458 GBP2023-06-30
116,571 GBP2022-06-30
Current Assets
3,465,863 GBP2023-06-30
2,221,212 GBP2022-06-30
Net Current Assets/Liabilities
-898,421 GBP2023-06-30
-243,307 GBP2022-06-30
Total Assets Less Current Liabilities
-362,139 GBP2023-06-30
370,619 GBP2022-06-30
Net Assets/Liabilities
-473,733 GBP2023-06-30
187,893 GBP2022-06-30
Equity
Called up share capital
12,100 GBP2023-06-30
12,100 GBP2022-06-30
Equity
-473,733 GBP2023-06-30
187,893 GBP2022-06-30
Wages/Salaries
4,921,154 GBP2022-07-01 ~ 2023-06-30
1,847,959 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
495,248 GBP2022-07-01 ~ 2023-06-30
173,782 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,567 GBP2022-07-01 ~ 2023-06-30
38,425 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
5,520,969 GBP2022-07-01 ~ 2023-06-30
2,060,166 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
1532022-07-01 ~ 2023-06-30
632021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
152,326 GBP2022-07-01 ~ 2023-06-30
66,949 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
29,500 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Net goodwill
36,893 GBP2023-06-30
30,000 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
30,000 GBP2022-06-30
Intangible Assets
Net goodwill
6,893 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
148,467 GBP2023-06-30
148,467 GBP2022-06-30
Plant and equipment
597,037 GBP2023-06-30
561,374 GBP2022-06-30
Furniture and fittings
34,817 GBP2023-06-30
33,582 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
29,328 GBP2023-06-30
11,198 GBP2022-06-30
Plant and equipment
291,573 GBP2023-06-30
196,076 GBP2022-06-30
Furniture and fittings
6,054 GBP2023-06-30
2,246 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
18,130 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
95,497 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
3,808 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Improvements to leasehold property
119,139 GBP2023-06-30
137,269 GBP2022-06-30
Plant and equipment
305,464 GBP2023-06-30
365,298 GBP2022-06-30
Furniture and fittings
28,763 GBP2023-06-30
31,336 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
41,598 GBP2023-06-30
41,598 GBP2022-06-30
Computers
120,306 GBP2023-06-30
89,415 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
942,225 GBP2023-06-30
874,436 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
18,558 GBP2023-06-30
15,395 GBP2022-06-30
Computers
67,323 GBP2023-06-30
35,595 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
412,836 GBP2023-06-30
260,510 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
3,163 GBP2022-07-01 ~ 2023-06-30
Computers
31,728 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
152,326 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Motor vehicles
23,040 GBP2023-06-30
26,203 GBP2022-06-30
Computers
52,983 GBP2023-06-30
53,820 GBP2022-06-30
Merchandise
207,167 GBP2023-06-30
183,528 GBP2022-06-30
Value of work in progress
510,993 GBP2023-06-30
347,041 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,220,698 GBP2023-06-30
1,373,806 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
2,406 GBP2023-06-30
6,316 GBP2022-06-30
Other Debtors
Current
7,250 GBP2023-06-30
8,306 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
12,789 GBP2023-06-30
12,789 GBP2022-06-30
Prepayments/Accrued Income
Current
189,750 GBP2023-06-30
172,755 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
2,433,245 GBP2023-06-30
1,574,072 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
48,883 GBP2023-06-30
38,773 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
17,354 GBP2023-06-30
3,400 GBP2022-06-30
Trade Creditors/Trade Payables
Current
461,305 GBP2023-06-30
386,426 GBP2022-06-30
Amounts owed to group undertakings
Current
209,587 GBP2023-06-30
486,443 GBP2022-06-30
Other Taxation & Social Security Payable
Current
135,766 GBP2023-06-30
131,321 GBP2022-06-30
Other Creditors
Current
40,515 GBP2023-06-30
24,382 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
409,311 GBP2023-06-30
314,481 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
96,288 GBP2023-06-30
131,963 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
8,208 GBP2023-06-30
43,665 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
48,883 GBP2023-06-30
38,773 GBP2022-06-30
Non-current, Between one and two years
96,288 GBP2023-06-30
131,963 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,001,319 GBP2023-06-30
279,000 GBP2022-06-30
Between one and five year
2,511,805 GBP2023-06-30
1,034,143 GBP2022-06-30
More than five year
2,282,708 GBP2023-06-30
1,299,250 GBP2022-06-30
All periods
5,795,832 GBP2023-06-30
2,612,393 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
7,098 GBP2023-06-30
7,098 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,100 shares2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
-661,626 GBP2022-07-01 ~ 2023-06-30