Cost of Sales
-6,426,565 GBP2024-07-01 ~ 2025-06-30
-3,634,609 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-2,083,814 GBP2024-07-01 ~ 2025-06-30
-3,397,956 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
84,793 GBP2024-07-01 ~ 2025-06-30
71,142 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-14,348 GBP2024-07-01 ~ 2025-06-30
-12,551 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-10,131 GBP2024-07-01 ~ 2025-06-30
-14,878 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,609,984 GBP2024-07-01 ~ 2025-06-30
-1,558,401 GBP2023-07-01 ~ 2024-06-30
Trade Debtors/Trade Receivables
Current
1,522,180 GBP2025-06-30
Cash and Cash Equivalents
4,288,817 GBP2025-06-30
2,908,664 GBP2024-06-30
Creditors
Current
-3,719,031 GBP2025-06-30
-3,871,655 GBP2024-06-30
Non-current
-185,198 GBP2025-06-30
-163,770 GBP2024-06-30
Equity
Called up share capital
201 GBP2025-06-30
201 GBP2024-06-30
Share premium
555,215 GBP2025-06-30
555,215 GBP2024-06-30
Retained earnings (accumulated losses)
1,531,801 GBP2025-06-30
-78,183 GBP2024-06-30
Equity
2,347,392 GBP2025-06-30
555,215 GBP2024-06-30
1,480,218 GBP2023-06-30
Issue of Equity Instruments
Called up share capital
1 GBP2023-07-01 ~ 2024-06-30
Issue of Equity Instruments
555,216 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
212024-07-01 ~ 2025-06-30
212023-07-01 ~ 2024-06-30
Wages/Salaries
1,521,215 GBP2024-07-01 ~ 2025-06-30
1,681,857 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,178 GBP2024-07-01 ~ 2025-06-30
38,921 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,738,476 GBP2024-07-01 ~ 2025-06-30
1,918,485 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
126,483 GBP2024-07-01 ~ 2025-06-30
126,045 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,620,115 GBP2024-07-01 ~ 2025-06-30
-1,543,523 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
405,029 GBP2024-07-01 ~ 2025-06-30
-385,881 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
218,605 GBP2024-06-30
Plant and equipment
213,466 GBP2025-06-30
130,202 GBP2024-06-30
Furniture and fittings
22,705 GBP2025-06-30
21,255 GBP2024-06-30
Motor vehicles
45,260 GBP2025-06-30
51,260 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
651,054 GBP2025-06-30
479,394 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-6,000 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-6,000 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
31,396 GBP2024-06-30
Plant and equipment
106,466 GBP2025-06-30
57,420 GBP2024-06-30
Furniture and fittings
21,305 GBP2025-06-30
21,255 GBP2024-06-30
Motor vehicles
45,260 GBP2025-06-30
51,260 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
260,678 GBP2025-06-30
176,087 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
49,046 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
50 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
0 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,591 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-6,000 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,000 GBP2024-07-01 ~ 2025-06-30
Prepayments
Current
35,962 GBP2025-06-30
31,011 GBP2024-06-30
Trade Creditors/Trade Payables
Current
418,176 GBP2025-06-30
47,880 GBP2024-06-30
Accrued Liabilities
Current
963,806 GBP2025-06-30
372,481 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
16,706 GBP2023-06-30
Deferred Tax Liabilities
-27,643 GBP2025-06-30
27,643 GBP2025-06-30
-17,512 GBP2024-06-30
17,512 GBP2024-06-30
2,634 GBP2023-06-30