Cost of Sales
-3,985,818 GBP2024-07-01 ~ 2025-06-30
-4,474,900 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-3,016,004 GBP2024-07-01 ~ 2025-06-30
-2,619,310 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-3,282,851 GBP2024-07-01 ~ 2025-06-30
-3,111,715 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
73,156 GBP2024-07-01 ~ 2025-06-30
-73,156 GBP2024-07-01 ~ 2025-06-30
0 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-3,209,695 GBP2024-07-01 ~ 2025-06-30
-3,111,715 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
-3,209,695 GBP2024-07-01 ~ 2025-06-30
-3,111,715 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
1,718,764 GBP2025-06-30
1,761,126 GBP2024-06-30
Debtors
3,976,983 GBP2025-06-30
2,478,838 GBP2024-06-30
Cash at bank and in hand
10,216 GBP2025-06-30
11,721 GBP2024-06-30
Current Assets
3,987,199 GBP2025-06-30
2,490,559 GBP2024-06-30
Creditors
Amounts falling due within one year
-33,018,509 GBP2025-06-30
-28,065,136 GBP2024-06-30
Net Current Assets/Liabilities
-29,031,310 GBP2025-06-30
-25,574,577 GBP2024-06-30
Total Assets Less Current Liabilities
-27,312,546 GBP2025-06-30
-23,813,451 GBP2024-06-30
Creditors
Amounts falling due after one year
-897,532 GBP2025-06-30
-1,186,932 GBP2024-06-30
Net Assets/Liabilities
-28,210,078 GBP2025-06-30
-25,000,383 GBP2024-06-30
Equity
Called up share capital
100 GBP2025-06-30
100 GBP2024-06-30
100 GBP2023-06-30
Retained earnings (accumulated losses)
-28,210,178 GBP2025-06-30
-25,000,483 GBP2024-06-30
-21,888,768 GBP2023-06-30
Equity
-28,210,078 GBP2025-06-30
-25,000,383 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
-3,209,695 GBP2024-07-01 ~ 2025-06-30
-3,111,715 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
6,450 GBP2024-07-01 ~ 2025-06-30
6,000 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
3012024-07-01 ~ 2025-06-30
2992023-07-01 ~ 2024-06-30
Wages/Salaries
1,616,426 GBP2024-07-01 ~ 2025-06-30
1,657,314 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,326 GBP2024-07-01 ~ 2025-06-30
19,335 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,640,752 GBP2024-07-01 ~ 2025-06-30
1,676,649 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,988,265 GBP2025-06-30
1,962,465 GBP2024-06-30
Furniture and fittings
5,152,945 GBP2025-06-30
4,946,834 GBP2024-06-30
Computers
193,166 GBP2025-06-30
186,876 GBP2024-06-30
Motor vehicles
5,789 GBP2025-06-30
5,789 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
7,340,165 GBP2025-06-30
7,101,964 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,835,634 GBP2025-06-30
1,766,963 GBP2024-06-30
Furniture and fittings
3,608,994 GBP2025-06-30
3,423,439 GBP2024-06-30
Computers
170,984 GBP2025-06-30
144,647 GBP2024-06-30
Motor vehicles
5,789 GBP2025-06-30
5,789 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,621,401 GBP2025-06-30
5,340,838 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
68,671 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
185,555 GBP2024-07-01 ~ 2025-06-30
Computers
26,337 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
0 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
280,563 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
152,631 GBP2025-06-30
195,502 GBP2024-06-30
Furniture and fittings
1,543,951 GBP2025-06-30
1,523,395 GBP2024-06-30
Computers
22,182 GBP2025-06-30
42,229 GBP2024-06-30
Motor vehicles
0 GBP2025-06-30
0 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
3,183,588 GBP2025-06-30
1,718,695 GBP2024-06-30
Other Debtors
Current
233,654 GBP2025-06-30
269,191 GBP2024-06-30
Prepayments/Accrued Income
Current
559,741 GBP2025-06-30
490,952 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
250,474 GBP2025-06-30
237,291 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,882,502 GBP2025-06-30
1,783,742 GBP2024-06-30
Amounts owed to group undertakings
Current
28,726,843 GBP2025-06-30
25,837,355 GBP2024-06-30
Other Taxation & Social Security Payable
Current
328,804 GBP2025-06-30
29,917 GBP2024-06-30
Other Creditors
Current
617,013 GBP2025-06-30
165,831 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
1,212,873 GBP2025-06-30
11,000 GBP2024-06-30
Creditors
Current
33,018,509 GBP2025-06-30
28,065,136 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
897,532 GBP2025-06-30
1,186,932 GBP2024-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
250,474 GBP2025-06-30
237,291 GBP2024-06-30
Minimum gross finance lease payments owing
1,148,006 GBP2025-06-30
1,424,223 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-06-30
100 shares2024-06-30