Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Class 2 ordinary share
02022-07-01 ~ 2023-06-30
Nominal value of shares issued in a specific share issue
Class 1 ordinary share
1 GBP2022-07-01 ~ 2023-06-30
Class 2 ordinary share
0 GBP2022-07-01 ~ 2023-06-30
Turnover/Revenue
4,577,446 GBP2022-07-01 ~ 2023-06-30
3,928,007 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
611,956 GBP2022-07-01 ~ 2023-06-30
531,210 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
3,965,490 GBP2022-07-01 ~ 2023-06-30
3,396,797 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
6,204,218 GBP2022-07-01 ~ 2023-06-30
6,412,926 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
-2,013,224 GBP2022-07-01 ~ 2023-06-30
-2,369,895 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
89,308 GBP2022-07-01 ~ 2023-06-30
16,486 GBP2021-07-01 ~ 2022-06-30
Interest Payable/Similar Charges (Finance Costs)
226,756 GBP2022-07-01 ~ 2023-06-30
12,808 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-2,150,672 GBP2022-07-01 ~ 2023-06-30
-2,366,217 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-4,454 GBP2022-07-01 ~ 2023-06-30
4,454 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-2,146,218 GBP2022-07-01 ~ 2023-06-30
-2,370,671 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
-2,146,218 GBP2022-07-01 ~ 2023-06-30
-2,370,671 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
12,516,048 GBP2023-06-30
12,552,604 GBP2022-06-30
Fixed Assets
12,516,048 GBP2023-06-30
12,552,604 GBP2022-06-30
Total Inventories
84,857 GBP2023-06-30
56,921 GBP2022-06-30
Debtors
645,970 GBP2023-06-30
347,793 GBP2022-06-30
Cash at bank and in hand
201,612 GBP2023-06-30
512,316 GBP2022-06-30
Current Assets
932,439 GBP2023-06-30
917,030 GBP2022-06-30
Creditors
Current
2,545,628 GBP2023-06-30
2,715,828 GBP2022-06-30
Net Current Assets/Liabilities
-1,613,189 GBP2023-06-30
-1,798,798 GBP2022-06-30
Total Assets Less Current Liabilities
10,902,859 GBP2023-06-30
10,753,806 GBP2022-06-30
Creditors
Non-current
5,163,564 GBP2023-06-30
3,868,293 GBP2022-06-30
Net Assets/Liabilities
5,739,295 GBP2023-06-30
6,885,513 GBP2022-06-30
Equity
Called up share capital
10,837,784 GBP2023-06-30
10,000,000 GBP2022-06-30
5,000,000 GBP2021-06-30
Share premium
5,931,216 GBP2023-06-30
5,769,000 GBP2022-06-30
Retained earnings (accumulated losses)
-11,029,705 GBP2023-06-30
-8,883,487 GBP2022-06-30
-6,512,816 GBP2021-06-30
Equity
5,739,295 GBP2023-06-30
6,885,513 GBP2022-06-30
-1,512,816 GBP2021-06-30
Issue of Equity Instruments
Called up share capital
837,784 GBP2022-07-01 ~ 2023-06-30
5,000,000 GBP2021-07-01 ~ 2022-06-30
Issue of Equity Instruments
1,000,000 GBP2022-07-01 ~ 2023-06-30
10,769,000 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,146,218 GBP2022-07-01 ~ 2023-06-30
-2,370,671 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
3,510,413 GBP2022-07-01 ~ 2023-06-30
3,077,898 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
317,961 GBP2022-07-01 ~ 2023-06-30
262,569 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,019 GBP2022-07-01 ~ 2023-06-30
75,505 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
3,897,393 GBP2022-07-01 ~ 2023-06-30
3,415,972 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
1812022-07-01 ~ 2023-06-30
1772021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
95,820 GBP2022-07-01 ~ 2023-06-30
98,126 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
10,000 GBP2022-07-01 ~ 2023-06-30
9,500 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
-4,454 GBP2022-07-01 ~ 2023-06-30
4,454 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
-408,628 GBP2022-07-01 ~ 2023-06-30
-449,581 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
251,250 GBP2023-06-30
532,500 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
251,250 GBP2023-06-30
532,500 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
63,750 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
13,046,778 GBP2023-06-30
13,046,778 GBP2022-06-30
Plant and equipment
42,630 GBP2023-06-30
38,840 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
848,041 GBP2023-06-30
782,807 GBP2022-06-30
Plant and equipment
36,675 GBP2023-06-30
35,967 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
65,234 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
708 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings
12,198,737 GBP2023-06-30
12,263,971 GBP2022-06-30
Plant and equipment
5,955 GBP2023-06-30
2,873 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
761,641 GBP2023-06-30
766,313 GBP2022-06-30
Motor vehicles
39,119 GBP2023-06-30
81,077 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
14,082,794 GBP2023-06-30
14,044,287 GBP2022-06-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-5,791 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-41,958 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-47,749 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
536,304 GBP2023-06-30
515,252 GBP2022-06-30
Motor vehicles
33,760 GBP2023-06-30
46,378 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,566,746 GBP2023-06-30
1,491,683 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
25,126 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
4,065 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
95,820 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-4,074 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-16,683 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,757 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Furniture and fittings
225,337 GBP2023-06-30
251,061 GBP2022-06-30
Motor vehicles
5,359 GBP2023-06-30
34,699 GBP2022-06-30
Merchandise
84,857 GBP2023-06-30
56,921 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
302,372 GBP2023-06-30
40,305 GBP2022-06-30
Other Debtors
Current
40,597 GBP2023-06-30
1,779 GBP2022-06-30
Prepayments/Accrued Income
Current
219,668 GBP2023-06-30
305,709 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
562,637 GBP2023-06-30
347,793 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-06-30
9,225 GBP2022-06-30
Other Remaining Borrowings
Current
141,261 GBP2023-06-30
10,622 GBP2022-06-30
Trade Creditors/Trade Payables
Current
868,973 GBP2023-06-30
509,329 GBP2022-06-30
Amounts owed to group undertakings
Current
85,812 GBP2023-06-30
1,035,245 GBP2022-06-30
Corporation Tax Payable
Current
4,454 GBP2022-06-30
Other Taxation & Social Security Payable
Current
88,666 GBP2023-06-30
113,165 GBP2022-06-30
Other Creditors
Current
4,280 GBP2023-06-30
20,528 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
1,100,328 GBP2023-06-30
621,334 GBP2022-06-30
Accrued Liabilities
Current
68,455 GBP2023-06-30
304,861 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
23,333 GBP2023-06-30
34,094 GBP2022-06-30
Other Remaining Borrowings
Non-current
3,250,686 GBP2023-06-30
1,893,585 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-06-30
9,225 GBP2022-06-30
Total Borrowings
Current, Amounts falling due within one year
151,261 GBP2023-06-30
19,847 GBP2022-06-30
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-06-30
9,274 GBP2022-06-30
Non-current, Between two and five year
13,333 GBP2023-06-30
24,820 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,727 GBP2023-06-30
Between one and five year
5,279 GBP2023-06-30
All periods
9,006 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-06-30
Class 2 ordinary share
3,351,135 shares2023-06-30