Average Number of Employees
412023-09-01 ~ 2024-08-31
352022-09-01 ~ 2023-08-31
Turnover/Revenue
21,534,255 GBP2023-09-01 ~ 2024-08-31
14,329,281 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-6,731,590 GBP2023-09-01 ~ 2024-08-31
-4,389,392 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
14,802,665 GBP2023-09-01 ~ 2024-08-31
9,939,889 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-11,403,592 GBP2023-09-01 ~ 2024-08-31
-6,644,625 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
4,043,222 GBP2023-09-01 ~ 2024-08-31
4,092,685 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
165,950 GBP2023-09-01 ~ 2024-08-31
25,742 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
3,512,033 GBP2023-09-01 ~ 2024-08-31
3,366,878 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
2,629,251 GBP2023-09-01 ~ 2024-08-31
4,075,225 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
2,629,251 GBP2023-09-01 ~ 2024-08-31
4,075,225 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
21,235 GBP2024-08-31
95,814 GBP2023-08-31
Property, Plant & Equipment
425,372 GBP2024-08-31
395,584 GBP2023-08-31
Fixed Assets
446,607 GBP2024-08-31
491,398 GBP2023-08-31
Total Inventories
1,353,276 GBP2024-08-31
1,400,030 GBP2023-08-31
Debtors
Non-current
79,579 GBP2024-08-31
82,106 GBP2023-08-31
Current
6,140,246 GBP2024-08-31
5,676,754 GBP2023-08-31
Cash at bank and in hand
6,442,732 GBP2024-08-31
4,452,338 GBP2023-08-31
Current Assets
14,015,833 GBP2024-08-31
11,611,228 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-12,934,073 GBP2023-08-31
Net Current Assets/Liabilities
1,341,165 GBP2024-08-31
-1,322,845 GBP2023-08-31
Total Assets Less Current Liabilities
1,787,772 GBP2024-08-31
-831,447 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-80,357 GBP2024-08-31
Net Assets/Liabilities
1,303,850 GBP2024-08-31
-1,325,401 GBP2023-08-31
Equity
Called up share capital
1,250,000 GBP2024-08-31
1,250,000 GBP2023-08-31
1,250,000 GBP2022-09-01
Retained earnings (accumulated losses)
53,850 GBP2024-08-31
-2,575,401 GBP2023-08-31
-6,650,626 GBP2022-09-01
Equity
1,303,850 GBP2024-08-31
-1,325,401 GBP2023-08-31
-5,400,626 GBP2022-09-01
Profit/Loss
Retained earnings (accumulated losses)
2,629,251 GBP2023-09-01 ~ 2024-08-31
4,075,225 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,629,251 GBP2023-09-01 ~ 2024-08-31
4,075,225 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
157,125 GBP2023-09-01 ~ 2024-08-31
236,422 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
79,500 GBP2023-09-01 ~ 2024-08-31
37,400 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
385,584 GBP2023-09-01 ~ 2024-08-31
372,288 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
878,008 GBP2023-09-01 ~ 2024-08-31
639,707 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Development expenditure
683,820 GBP2024-08-31
683,820 GBP2023-08-31
Computer software
148,103 GBP2024-08-31
124,301 GBP2023-08-31
Intangible Assets - Gross Cost
831,923 GBP2024-08-31
808,121 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
683,820 GBP2024-08-31
591,438 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
810,688 GBP2024-08-31
712,307 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
92,382 GBP2023-09-01 ~ 2024-08-31
Intangible Assets - Increase From Amortisation Charge for Year
98,381 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
215,734 GBP2024-08-31
205,450 GBP2023-08-31
Computers
621,107 GBP2024-08-31
399,240 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,072,140 GBP2024-08-31
848,529 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
-11,565 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
177,575 GBP2023-08-31
Computers
232,249 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
452,945 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
9,794 GBP2023-09-01 ~ 2024-08-31
Computers, Owned/Freehold
136,830 GBP2023-09-01 ~ 2024-08-31
Owned/Freehold
157,125 GBP2023-09-01 ~ 2024-08-31
Under hire purchased contracts or finance leases
36,698 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
187,369 GBP2024-08-31
Computers
369,079 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
646,768 GBP2024-08-31
Finished Goods/Goods for Resale
1,353,276 GBP2024-08-31
1,400,030 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
668,264 GBP2024-08-31
350,287 GBP2023-08-31
Other Debtors
Current
42,336 GBP2024-08-31
1,196,446 GBP2023-08-31
Prepayments/Accrued Income
Current
4,005,821 GBP2024-08-31
2,236,605 GBP2023-08-31
Amount of corporation tax that is recoverable
Current
248,718 GBP2024-08-31
154,458 GBP2023-08-31
Debtors - Deferred Tax Asset
Current
54,456 GBP2024-08-31
708,347 GBP2023-08-31
Other Remaining Borrowings
Current
7,098,763 GBP2024-08-31
8,595,807 GBP2023-08-31
Trade Creditors/Trade Payables
Current
3,465,731 GBP2024-08-31
2,063,460 GBP2023-08-31
Amounts owed to group undertakings
Current
933,672 GBP2024-08-31
531,817 GBP2023-08-31
Corporation Tax Payable
Current
228,891 GBP2024-08-31
Other Taxation & Social Security Payable
Current
105,371 GBP2024-08-31
101,598 GBP2023-08-31
Other Creditors
Current
1,231 GBP2024-08-31
1,427 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
796,588 GBP2024-08-31
1,586,488 GBP2023-08-31
Creditors
Current
12,674,668 GBP2024-08-31
12,934,073 GBP2023-08-31
Net Deferred Tax Liability/Asset
54,456 GBP2024-08-31
708,347 GBP2023-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-653,891 GBP2023-09-01 ~ 2024-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
49,724 GBP2024-08-31
80,376 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
125,000 shares2024-08-31
125,000 shares2023-08-31
Par Value of Share
Class 1 ordinary share
10.002023-09-01 ~ 2024-08-31
Other operating income
644,149 GBP2023-09-01 ~ 2024-08-31
797,421 GBP2022-09-01 ~ 2023-08-31