Par Value of Share
Class 1 ordinary share
12022-06-01 ~ 2023-05-31
Class 2 ordinary share
12022-06-01 ~ 2023-05-31
Class 3 ordinary share
12022-06-01 ~ 2023-05-31
Property, Plant & Equipment
42,167 GBP2023-05-31
48,784 GBP2022-05-31
Fixed Assets - Investments
209,370 GBP2023-05-31
3 GBP2022-05-31
Fixed Assets
251,537 GBP2023-05-31
48,787 GBP2022-05-31
Total Inventories
1,500 GBP2023-05-31
338,976 GBP2022-05-31
Debtors
307,427 GBP2023-05-31
756,177 GBP2022-05-31
Cash at bank and in hand
1,899,172 GBP2023-05-31
2,329,979 GBP2022-05-31
Current Assets
2,208,099 GBP2023-05-31
3,425,132 GBP2022-05-31
Creditors
Current
615,953 GBP2023-05-31
1,352,882 GBP2022-05-31
Net Current Assets/Liabilities
1,592,146 GBP2023-05-31
2,072,250 GBP2022-05-31
Total Assets Less Current Liabilities
1,843,683 GBP2023-05-31
2,121,037 GBP2022-05-31
Net Assets/Liabilities
1,697,850 GBP2023-05-31
1,915,718 GBP2022-05-31
Equity
Called up share capital
130 GBP2023-05-31
130 GBP2022-05-31
Retained earnings (accumulated losses)
1,697,720 GBP2023-05-31
1,915,588 GBP2022-05-31
Equity
1,697,850 GBP2023-05-31
1,915,718 GBP2022-05-31
Average Number of Employees
102022-06-01 ~ 2023-05-31
112021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Development expenditure
90,000 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
90,000 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
152,531 GBP2023-05-31
152,531 GBP2022-05-31
Furniture and fittings
113,125 GBP2023-05-31
102,576 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
265,656 GBP2023-05-31
255,107 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
145,578 GBP2023-05-31
139,364 GBP2022-05-31
Furniture and fittings
77,911 GBP2023-05-31
66,959 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
223,489 GBP2023-05-31
206,323 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,214 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
10,952 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
17,166 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Plant and equipment
6,953 GBP2023-05-31
13,167 GBP2022-05-31
Furniture and fittings
35,214 GBP2023-05-31
35,617 GBP2022-05-31
Merchandise
1,500 GBP2023-05-31
1,500 GBP2022-05-31
Value of work in progress
337,476 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
164,955 GBP2023-05-31
24,750 GBP2022-05-31
Other Debtors
Current
19,613 GBP2023-05-31
333,627 GBP2022-05-31
Amount of value-added tax that is recoverable
Current
323,142 GBP2022-05-31
Debtors - Deferred Tax Asset
Current
45,176 GBP2023-05-31
Prepayments/Accrued Income
Current
77,683 GBP2023-05-31
74,658 GBP2022-05-31
Debtors
Amounts falling due within one year, Current
307,427 GBP2023-05-31
756,177 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
50,000 GBP2023-05-31
50,000 GBP2022-05-31
Trade Creditors/Trade Payables
Current
73,933 GBP2023-05-31
954,160 GBP2022-05-31
Amounts owed to group undertakings
Current
454,185 GBP2023-05-31
124,645 GBP2022-05-31
Other Taxation & Social Security Payable
Current
10,732 GBP2022-05-31
Other Creditors
Current
9,531 GBP2023-05-31
5,815 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
25,994 GBP2023-05-31
207,264 GBP2022-05-31
Bank Borrowings/Overdrafts
Between one and two years, Non-current
50,000 GBP2023-05-31
50,000 GBP2022-05-31
Between two and five year, Non-current
95,833 GBP2023-05-31
145,834 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
139,125 GBP2023-05-31
Between one and five year
139,125 GBP2023-05-31
All periods
278,250 GBP2023-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-45,176 GBP2023-05-31
9,485 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-05-31
Class 2 ordinary share
10 shares2023-05-31
Class 3 ordinary share
20 shares2023-05-31