Cost of Sales
-96,915 GBP2022-07-01 ~ 2023-06-30
-464,797 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-2,445,094 GBP2022-07-01 ~ 2023-06-30
-2,090,217 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
28,487 GBP2022-07-01 ~ 2023-06-30
78 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-877,028 GBP2022-07-01 ~ 2023-06-30
2,499,392 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-861,376 GBP2022-07-01 ~ 2023-06-30
2,282,530 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
32,451 GBP2023-06-30
18,625 GBP2022-06-30
Fixed Assets - Investments
34,227 GBP2023-06-30
19,290 GBP2022-06-30
Fixed Assets
66,678 GBP2023-06-30
37,915 GBP2022-06-30
Debtors
752,261 GBP2023-06-30
788,426 GBP2022-06-30
Cash at bank and in hand
1,116,881 GBP2023-06-30
2,514,316 GBP2022-06-30
Current Assets
1,869,142 GBP2023-06-30
3,302,742 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-401,931 GBP2023-06-30
-792,970 GBP2022-06-30
Net Current Assets/Liabilities
1,467,211 GBP2023-06-30
2,509,772 GBP2022-06-30
Total Assets Less Current Liabilities
1,533,889 GBP2023-06-30
2,547,687 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-120,833 GBP2023-06-30
-170,833 GBP2022-06-30
Net Assets/Liabilities
1,411,147 GBP2023-06-30
2,372,523 GBP2022-06-30
Equity
Called up share capital
86,699 GBP2023-06-30
86,699 GBP2022-06-30
86,699 GBP2021-06-30
Share premium
3,889 GBP2023-06-30
3,889 GBP2022-06-30
3,889 GBP2021-06-30
Capital redemption reserve
55,000 GBP2023-06-30
55,000 GBP2022-06-30
55,000 GBP2021-06-30
Retained earnings (accumulated losses)
1,265,559 GBP2023-06-30
2,226,935 GBP2022-06-30
242,339 GBP2021-06-30
Equity
1,411,147 GBP2023-06-30
2,372,523 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
-861,376 GBP2022-07-01 ~ 2023-06-30
2,282,530 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-297,934 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-100,000 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
10,450 GBP2022-07-01 ~ 2023-06-30
9,500 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
102022-07-01 ~ 2023-06-30
82021-07-01 ~ 2022-06-30
Wages/Salaries
1,080,505 GBP2022-07-01 ~ 2023-06-30
907,477 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
9,547 GBP2022-07-01 ~ 2023-06-30
127,483 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
1,235,687 GBP2022-07-01 ~ 2023-06-30
1,154,940 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
10,000 GBP2022-07-01 ~ 2023-06-30
20,000 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,422 GBP2022-07-01 ~ 2023-06-30
-152 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
76,250 GBP2023-06-30
51,250 GBP2022-06-30
Furniture and fittings
140,035 GBP2023-06-30
140,072 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
216,285 GBP2023-06-30
191,322 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-2,945 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-2,945 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
52,500 GBP2023-06-30
51,250 GBP2022-06-30
Furniture and fittings
131,334 GBP2023-06-30
121,447 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
183,834 GBP2023-06-30
172,697 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
1,250 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
11,980 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
13,230 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-2,093 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,093 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
23,750 GBP2023-06-30
0 GBP2022-06-30
Furniture and fittings
8,701 GBP2023-06-30
18,625 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
98,704 GBP2023-06-30
84,872 GBP2022-06-30
Called-up share capital (not paid)
Current
8,670 GBP2023-06-30
8,670 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
46,474 GBP2023-06-30
95,734 GBP2022-06-30
Other Debtors
Current
492,700 GBP2023-06-30
467,071 GBP2022-06-30
Prepayments/Accrued Income
Current
105,713 GBP2023-06-30
132,079 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
752,261 GBP2023-06-30
788,426 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
50,000 GBP2023-06-30
50,000 GBP2022-06-30
Trade Creditors/Trade Payables
Current
163,893 GBP2023-06-30
151,971 GBP2022-06-30
Corporation Tax Payable
Current
915 GBP2023-06-30
291,201 GBP2022-06-30
Other Taxation & Social Security Payable
Current
33,401 GBP2023-06-30
129,613 GBP2022-06-30
Other Creditors
Current
31,162 GBP2023-06-30
30,752 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
122,560 GBP2023-06-30
139,433 GBP2022-06-30
Creditors
Current
401,931 GBP2023-06-30
792,970 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
120,833 GBP2023-06-30
170,833 GBP2022-06-30
Bank Borrowings
170,833 GBP2023-06-30
220,833 GBP2022-06-30
Total Borrowings
Current
50,000 GBP2023-06-30
50,000 GBP2022-06-30
Non-current
120,833 GBP2023-06-30
170,833 GBP2022-06-30
Equity
Called up share capital
86,699 GBP2023-06-30
86,699 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
141,840 GBP2023-06-30
142,487 GBP2022-06-30
Between two and five year
342,780 GBP2023-06-30
484,620 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
484,620 GBP2023-06-30
627,107 GBP2022-06-30