Average Number of Employees
572024-07-01 ~ 2025-06-30
512023-07-01 ~ 2024-06-30
Turnover/Revenue
7,500,604 GBP2024-07-01 ~ 2025-06-30
7,290,457 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-3,675,942 GBP2024-07-01 ~ 2025-06-30
-3,707,064 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,824,662 GBP2024-07-01 ~ 2025-06-30
3,583,393 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-3,553,181 GBP2024-07-01 ~ 2025-06-30
-2,931,406 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
655,181 GBP2024-07-01 ~ 2025-06-30
1,070,311 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
629,979 GBP2024-07-01 ~ 2025-06-30
1,059,924 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
425,159 GBP2024-07-01 ~ 2025-06-30
855,351 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
3,026,397 GBP2025-06-30
2,471,819 GBP2024-06-30
Property, Plant & Equipment
556,353 GBP2025-06-30
472,757 GBP2024-06-30
Fixed Assets
3,582,750 GBP2025-06-30
2,944,576 GBP2024-06-30
Total Inventories
999,503 GBP2025-06-30
801,765 GBP2024-06-30
Debtors
2,001,819 GBP2025-06-30
1,710,728 GBP2024-06-30
Cash at bank and in hand
25,992 GBP2025-06-30
349,457 GBP2024-06-30
Current Assets
3,027,314 GBP2025-06-30
2,861,950 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-1,436,343 GBP2025-06-30
Net Current Assets/Liabilities
1,590,971 GBP2025-06-30
2,040,672 GBP2024-06-30
Total Assets Less Current Liabilities
5,173,721 GBP2025-06-30
4,985,248 GBP2024-06-30
Net Assets/Liabilities
4,233,530 GBP2025-06-30
4,194,371 GBP2024-06-30
Equity
Called up share capital
100,000 GBP2025-06-30
100,000 GBP2024-06-30
100,000 GBP2023-07-01
Retained earnings (accumulated losses)
4,133,530 GBP2025-06-30
4,094,371 GBP2024-06-30
3,669,020 GBP2023-07-01
Equity
4,233,530 GBP2025-06-30
4,194,371 GBP2024-06-30
3,769,020 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
425,159 GBP2024-07-01 ~ 2025-06-30
855,351 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
425,159 GBP2024-07-01 ~ 2025-06-30
855,351 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
425,159 GBP2024-07-01 ~ 2025-06-30
855,351 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-386,000 GBP2024-07-01 ~ 2025-06-30
-430,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-386,000 GBP2024-07-01 ~ 2025-06-30
-430,000 GBP2023-07-01 ~ 2024-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-386,000 GBP2024-07-01 ~ 2025-06-30
-430,000 GBP2023-07-01 ~ 2024-06-30
Equity - Income/Expense Recognised Directly
-386,000 GBP2024-07-01 ~ 2025-06-30
-430,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
116,206 GBP2024-07-01 ~ 2025-06-30
110,452 GBP2023-07-01 ~ 2024-06-30
Cash and Cash Equivalents
-154,207 GBP2025-06-30
349,457 GBP2024-06-30
359,792 GBP2023-07-01
Bank Overdrafts
-180,199 GBP2025-06-30
Audit Fees/Expenses
13,555 GBP2024-07-01 ~ 2025-06-30
12,875 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
2,796,469 GBP2024-07-01 ~ 2025-06-30
2,410,886 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
135,303 GBP2024-07-01 ~ 2025-06-30
113,040 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,168,736 GBP2024-07-01 ~ 2025-06-30
2,739,250 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
785,457 GBP2024-07-01 ~ 2025-06-30
742,312 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
149,314 GBP2024-07-01 ~ 2025-06-30
146,122 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
157,495 GBP2024-07-01 ~ 2025-06-30
264,981 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
3,753,475 GBP2025-06-30
2,969,344 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
727,078 GBP2025-06-30
497,525 GBP2024-06-30
Intangible Assets
Development expenditure
3,026,397 GBP2025-06-30
2,471,819 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,009,045 GBP2025-06-30
867,412 GBP2024-06-30
Motor vehicles
38,339 GBP2025-06-30
29,435 GBP2024-06-30
Furniture and fittings
843,943 GBP2025-06-30
829,423 GBP2024-06-30
Other
79,851 GBP2025-06-30
79,851 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
1,971,178 GBP2025-06-30
1,806,121 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,310 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-29,435 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-34,745 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
659,399 GBP2024-06-30
Motor vehicles
8,744 GBP2024-06-30
Furniture and fittings
585,370 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,333,364 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
41,415 GBP2024-07-01 ~ 2025-06-30
Motor vehicles, Owned/Freehold
22,821 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
116,206 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,310 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-29,435 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-34,745 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
695,504 GBP2025-06-30
Motor vehicles
2,130 GBP2025-06-30
Furniture and fittings
637,340 GBP2025-06-30
Other
79,851 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,414,825 GBP2025-06-30
Property, Plant & Equipment
Plant and equipment
313,541 GBP2025-06-30
208,013 GBP2024-06-30
Motor vehicles
36,209 GBP2025-06-30
20,691 GBP2024-06-30
Furniture and fittings
206,603 GBP2025-06-30
244,053 GBP2024-06-30
Raw materials and consumables
910,559 GBP2025-06-30
727,640 GBP2024-06-30
Value of work in progress
88,944 GBP2025-06-30
74,125 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,508,123 GBP2025-06-30
1,368,708 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
300 GBP2025-06-30
10,000 GBP2024-06-30
Other Debtors
Current
264,963 GBP2025-06-30
150,140 GBP2024-06-30
Prepayments/Accrued Income
Current
228,433 GBP2025-06-30
181,880 GBP2024-06-30
Debtors
Current
2,001,819 GBP2025-06-30
1,710,728 GBP2024-06-30
Bank Overdrafts
Current
180,199 GBP2025-06-30
Trade Creditors/Trade Payables
Current
984,837 GBP2025-06-30
567,185 GBP2024-06-30
Taxation/Social Security Payable
Current
76,915 GBP2025-06-30
73,496 GBP2024-06-30
Other Creditors
Current
28,062 GBP2025-06-30
22,520 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
166,330 GBP2025-06-30
158,077 GBP2024-06-30
Creditors
Current
1,436,343 GBP2025-06-30
821,278 GBP2024-06-30
Net Deferred Tax Liability/Asset
-790,701 GBP2025-06-30
-641,387 GBP2024-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-149,314 GBP2024-07-01 ~ 2025-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-804,020 GBP2025-06-30
-652,731 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-06-30
100,000 shares2024-06-30
Par Value of Share
Class 1 ordinary share
1.002024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
290,820 GBP2025-06-30
290,820 GBP2024-06-30
Between one and five year
508,935 GBP2025-06-30
799,755 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
799,755 GBP2025-06-30
1,090,575 GBP2024-06-30