Par Value of Share
Class 1 ordinary share
02024-07-01 ~ 2025-06-30
Class 2 ordinary share
02024-07-01 ~ 2025-06-30
Class 3 ordinary share
02024-07-01 ~ 2025-06-30
Class 4 ordinary share
02024-07-01 ~ 2025-06-30
Turnover/Revenue
2,334,735 GBP2024-07-01 ~ 2025-06-30
4,900,743 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
906,999 GBP2024-07-01 ~ 2025-06-30
555,477 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
1,427,736 GBP2024-07-01 ~ 2025-06-30
4,345,266 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
6,327,437 GBP2024-07-01 ~ 2025-06-30
4,841,297 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
-3,360,258 GBP2024-07-01 ~ 2025-06-30
926,628 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
3,450 GBP2024-07-01 ~ 2025-06-30
15,535 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
1,854 GBP2024-07-01 ~ 2025-06-30
417 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-3,358,662 GBP2024-07-01 ~ 2025-06-30
941,746 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-656,091 GBP2024-07-01 ~ 2025-06-30
365,982 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-2,702,571 GBP2024-07-01 ~ 2025-06-30
575,764 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
324,488 GBP2025-06-30
306,250 GBP2024-06-30
Fixed Assets - Investments
1 GBP2025-06-30
1,721,853 GBP2024-06-30
Fixed Assets
324,489 GBP2025-06-30
2,028,103 GBP2024-06-30
Total Inventories
142,681 GBP2025-06-30
251,479 GBP2024-06-30
Debtors
1,574,987 GBP2025-06-30
1,703,581 GBP2024-06-30
Cash at bank and in hand
168,327 GBP2025-06-30
664,452 GBP2024-06-30
Current Assets
1,885,995 GBP2025-06-30
2,619,512 GBP2024-06-30
Creditors
Current
953,833 GBP2025-06-30
2,766,470 GBP2024-06-30
Net Current Assets/Liabilities
932,162 GBP2025-06-30
-146,958 GBP2024-06-30
Total Assets Less Current Liabilities
1,256,651 GBP2025-06-30
1,881,145 GBP2024-06-30
Equity
Called up share capital
20,178 GBP2025-06-30
20,178 GBP2024-06-30
20,178 GBP2023-06-30
Share premium
6,894,005 GBP2025-06-30
6,894,005 GBP2024-06-30
6,894,005 GBP2023-06-30
Retained earnings (accumulated losses)
-7,735,609 GBP2025-06-30
-5,033,038 GBP2024-06-30
-5,608,802 GBP2023-06-30
Equity
1,256,651 GBP2025-06-30
1,881,145 GBP2024-06-30
1,305,381 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,702,571 GBP2024-07-01 ~ 2025-06-30
575,764 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
-624,494 GBP2024-07-01 ~ 2025-06-30
575,764 GBP2023-07-01 ~ 2024-06-30
Equity
Capital redemption reserve
2,078,077 GBP2025-06-30
Wages/Salaries
3,610,302 GBP2024-07-01 ~ 2025-06-30
3,473,525 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
32,554 GBP2024-07-01 ~ 2025-06-30
464 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
89,106 GBP2024-07-01 ~ 2025-06-30
94,618 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,731,962 GBP2024-07-01 ~ 2025-06-30
3,568,607 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
602024-07-01 ~ 2025-06-30
552023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
30,824 GBP2024-07-01 ~ 2025-06-30
81,169 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
22,091 GBP2024-07-01 ~ 2025-06-30
8,360 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,417,413 GBP2025-06-30
1,419,743 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-22,946 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
515,814 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,195,607 GBP2025-06-30
1,219,475 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
-922 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-22,946 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
449,166 GBP2025-06-30
Property, Plant & Equipment
Land and buildings, Short leasehold
66,648 GBP2025-06-30
76,871 GBP2024-06-30
Plant and equipment
221,806 GBP2025-06-30
200,268 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
58,272 GBP2025-06-30
58,272 GBP2024-06-30
Motor vehicles
2,454,972 GBP2025-06-30
2,528,267 GBP2024-06-30
Computers
98,585 GBP2025-06-30
89,376 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
4,556,974 GBP2025-06-30
4,604,153 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-73,295 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-96,241 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
51,005 GBP2025-06-30
49,093 GBP2024-06-30
Motor vehicles
2,454,972 GBP2025-06-30
2,528,267 GBP2024-06-30
Computers
80,147 GBP2025-06-30
69,444 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,232,486 GBP2025-06-30
4,297,903 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,912 GBP2024-07-01 ~ 2025-06-30
Computers
10,703 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
30,824 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-73,295 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-96,241 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Furniture and fittings
7,267 GBP2025-06-30
9,179 GBP2024-06-30
Computers
18,438 GBP2025-06-30
19,932 GBP2024-06-30
Investments in Group Undertakings
1 GBP2025-06-30
1 GBP2024-06-30
Amounts invested in assets
1 GBP2025-06-30
1,721,853 GBP2024-06-30
Investments in Group Undertakings
Cost valuation
1,296,236 GBP2025-06-30
1 GBP2024-06-30
Additions to investments
1,296,235 GBP2025-06-30
Trade Debtors/Trade Receivables
Current
248,415 GBP2025-06-30
1,039,040 GBP2024-06-30
Other Debtors
Current
172,688 GBP2025-06-30
261,168 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
592,669 GBP2025-06-30
3,031 GBP2024-06-30
Amount of value-added tax that is recoverable
Current
5,973 GBP2025-06-30
Prepayments/Accrued Income
Current
555,646 GBP2025-06-30
413,695 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
1,574,987 GBP2025-06-30
1,703,581 GBP2024-06-30
Trade Creditors/Trade Payables
Current
391,596 GBP2025-06-30
424,118 GBP2024-06-30
Amounts owed to group undertakings
Current
1,495,922 GBP2024-06-30
Other Taxation & Social Security Payable
Current
79,005 GBP2025-06-30
74,159 GBP2024-06-30
Other Creditors
Current
5,868 GBP2025-06-30
42,860 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
477,364 GBP2025-06-30
729,385 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
434,191 GBP2025-06-30
419,501 GBP2024-06-30
Between one and five year
1,044,050 GBP2025-06-30
1,372,373 GBP2024-06-30
All periods
1,478,241 GBP2025-06-30
1,791,874 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
257,572 shares2025-06-30
Class 2 ordinary share
476,190 shares2025-06-30
Class 3 ordinary share
439,350 shares2025-06-30
Class 4 ordinary share
731,500 shares2025-06-30