Average Number of Employees
512023-07-01 ~ 2024-06-30
572022-07-01 ~ 2023-06-30
Turnover/Revenue
7,290,457 GBP2023-07-01 ~ 2024-06-30
6,900,049 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-3,707,064 GBP2023-07-01 ~ 2024-06-30
-3,400,550 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,583,393 GBP2023-07-01 ~ 2024-06-30
3,499,499 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-2,931,406 GBP2023-07-01 ~ 2024-06-30
-2,953,326 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,070,311 GBP2023-07-01 ~ 2024-06-30
1,018,097 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,059,924 GBP2023-07-01 ~ 2024-06-30
1,007,802 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
855,351 GBP2023-07-01 ~ 2024-06-30
825,433 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
2,471,819 GBP2024-06-30
1,806,898 GBP2023-06-30
Property, Plant & Equipment
472,757 GBP2024-06-30
494,030 GBP2023-06-30
Fixed Assets
2,944,576 GBP2024-06-30
2,300,928 GBP2023-06-30
Total Inventories
801,765 GBP2024-06-30
1,026,099 GBP2023-06-30
Debtors
1,710,728 GBP2024-06-30
1,453,767 GBP2023-06-30
Cash at bank and in hand
349,457 GBP2024-06-30
359,792 GBP2023-06-30
Current Assets
2,861,950 GBP2024-06-30
2,839,658 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-618,962 GBP2023-06-30
Net Current Assets/Liabilities
2,040,672 GBP2024-06-30
2,220,696 GBP2023-06-30
Total Assets Less Current Liabilities
4,985,248 GBP2024-06-30
4,521,624 GBP2023-06-30
Net Assets/Liabilities
4,194,371 GBP2024-06-30
3,769,020 GBP2023-06-30
Equity
Called up share capital
100,000 GBP2024-06-30
100,000 GBP2023-06-30
100,000 GBP2022-07-01
Retained earnings (accumulated losses)
4,094,371 GBP2024-06-30
3,669,020 GBP2023-06-30
3,218,587 GBP2022-07-01
Equity
4,194,371 GBP2024-06-30
3,769,020 GBP2023-06-30
3,318,587 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
855,351 GBP2023-07-01 ~ 2024-06-30
825,433 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
855,351 GBP2023-07-01 ~ 2024-06-30
825,433 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
855,351 GBP2023-07-01 ~ 2024-06-30
825,433 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-430,000 GBP2023-07-01 ~ 2024-06-30
-375,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-430,000 GBP2023-07-01 ~ 2024-06-30
-375,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-430,000 GBP2023-07-01 ~ 2024-06-30
-375,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
-430,000 GBP2023-07-01 ~ 2024-06-30
-375,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
110,452 GBP2023-07-01 ~ 2024-06-30
101,720 GBP2022-07-01 ~ 2023-06-30
Cash and Cash Equivalents
349,457 GBP2024-06-30
359,792 GBP2023-06-30
444,572 GBP2022-07-01
Audit Fees/Expenses
12,875 GBP2023-07-01 ~ 2024-06-30
12,260 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,410,886 GBP2023-07-01 ~ 2024-06-30
2,272,544 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
113,040 GBP2023-07-01 ~ 2024-06-30
88,204 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,739,250 GBP2023-07-01 ~ 2024-06-30
2,489,161 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
742,312 GBP2023-07-01 ~ 2024-06-30
671,540 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
146,122 GBP2023-07-01 ~ 2024-06-30
156,637 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
264,981 GBP2023-07-01 ~ 2024-06-30
206,558 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
2,969,344 GBP2024-06-30
2,182,298 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
497,525 GBP2024-06-30
375,400 GBP2023-06-30
Intangible Assets
Development expenditure
2,471,819 GBP2024-06-30
1,806,898 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
867,412 GBP2024-06-30
831,324 GBP2023-06-30
Motor vehicles
29,435 GBP2024-06-30
29,435 GBP2023-06-30
Furniture and fittings
829,423 GBP2024-06-30
777,561 GBP2023-06-30
Other
79,851 GBP2024-06-30
79,851 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,806,121 GBP2024-06-30
1,718,171 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,229 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-1,229 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
599,162 GBP2023-06-30
Motor vehicles
5,092 GBP2023-06-30
Furniture and fittings
540,036 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,224,141 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
3,652 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings, Owned/Freehold
46,563 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
110,452 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,229 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,229 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
659,399 GBP2024-06-30
Motor vehicles
8,744 GBP2024-06-30
Furniture and fittings
585,370 GBP2024-06-30
Other
79,851 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,333,364 GBP2024-06-30
Property, Plant & Equipment
Plant and equipment
208,013 GBP2024-06-30
232,162 GBP2023-06-30
Motor vehicles
20,691 GBP2024-06-30
24,343 GBP2023-06-30
Furniture and fittings
244,053 GBP2024-06-30
237,525 GBP2023-06-30
Raw materials and consumables
727,640 GBP2024-06-30
893,351 GBP2023-06-30
Value of work in progress
74,125 GBP2024-06-30
132,748 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,368,708 GBP2024-06-30
1,110,072 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
10,000 GBP2024-06-30
Other Debtors
Current
150,140 GBP2024-06-30
211,070 GBP2023-06-30
Prepayments/Accrued Income
Current
181,880 GBP2024-06-30
132,625 GBP2023-06-30
Debtors
Current
1,710,728 GBP2024-06-30
1,453,767 GBP2023-06-30
Trade Creditors/Trade Payables
Current
567,185 GBP2024-06-30
363,897 GBP2023-06-30
Taxation/Social Security Payable
Current
73,496 GBP2024-06-30
58,951 GBP2023-06-30
Other Creditors
Current
22,520 GBP2024-06-30
4,229 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
158,077 GBP2024-06-30
191,885 GBP2023-06-30
Creditors
Current
821,278 GBP2024-06-30
618,962 GBP2023-06-30
Net Deferred Tax Liability/Asset
-641,387 GBP2024-06-30
-495,265 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-146,122 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-652,731 GBP2024-06-30
-338,628 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-06-30
100,000 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
290,820 GBP2024-06-30
298,319 GBP2023-06-30
Between one and five year
1,017,908 GBP2024-06-30
1,118,696 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,308,728 GBP2024-06-30
1,417,015 GBP2023-06-30