Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,845,585 GBP2023-01-01 ~ 2023-12-31
20,502,880 GBP2021-07-01 ~ 2022-12-31
Cost of Sales
9,099,742 GBP2023-01-01 ~ 2023-12-31
13,277,250 GBP2021-07-01 ~ 2022-12-31
Gross Profit/Loss
3,745,843 GBP2023-01-01 ~ 2023-12-31
7,225,630 GBP2021-07-01 ~ 2022-12-31
Administrative Expenses
4,314,050 GBP2023-01-01 ~ 2023-12-31
6,751,635 GBP2021-07-01 ~ 2022-12-31
Operating Profit/Loss
-538,859 GBP2023-01-01 ~ 2023-12-31
520,972 GBP2021-07-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
268,471 GBP2023-01-01 ~ 2023-12-31
251,036 GBP2021-07-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-807,330 GBP2023-01-01 ~ 2023-12-31
269,936 GBP2021-07-01 ~ 2022-12-31
Profit/Loss
-807,330 GBP2023-01-01 ~ 2023-12-31
269,936 GBP2021-07-01 ~ 2022-12-31
Comprehensive Income/Expense
-807,330 GBP2023-01-01 ~ 2023-12-31
269,936 GBP2021-07-01 ~ 2022-12-31
Intangible Assets
4,372,375 GBP2023-12-31
4,871,263 GBP2022-12-31
Property, Plant & Equipment
332,242 GBP2023-12-31
381,668 GBP2022-12-31
Fixed Assets - Investments
410 GBP2023-12-31
410 GBP2022-12-31
Fixed Assets
4,705,027 GBP2023-12-31
5,253,341 GBP2022-12-31
Total Inventories
754,598 GBP2023-12-31
804,321 GBP2022-12-31
Debtors
1,731,407 GBP2023-12-31
1,610,490 GBP2022-12-31
Cash at bank and in hand
640,946 GBP2023-12-31
773,320 GBP2022-12-31
Current Assets
3,126,951 GBP2023-12-31
3,188,131 GBP2022-12-31
Creditors
Current
3,826,801 GBP2023-12-31
3,407,262 GBP2022-12-31
Net Current Assets/Liabilities
-699,850 GBP2023-12-31
-219,131 GBP2022-12-31
Total Assets Less Current Liabilities
4,005,177 GBP2023-12-31
5,034,210 GBP2022-12-31
Creditors
Non-current
1,041,725 GBP2023-12-31
1,263,428 GBP2022-12-31
Net Assets/Liabilities
2,963,452 GBP2023-12-31
3,770,782 GBP2022-12-31
Equity
Called up share capital
4,974,002 GBP2023-12-31
4,974,002 GBP2022-12-31
4,974,002 GBP2021-06-30
Share premium
880,087 GBP2023-12-31
880,087 GBP2022-12-31
880,087 GBP2021-06-30
Retained earnings (accumulated losses)
-3,170,872 GBP2023-12-31
-2,363,542 GBP2022-12-31
-2,633,478 GBP2021-06-30
Equity
2,963,452 GBP2023-12-31
3,770,782 GBP2022-12-31
3,500,846 GBP2021-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-807,330 GBP2023-01-01 ~ 2023-12-31
269,936 GBP2021-07-01 ~ 2022-12-31
Wages/Salaries
2,180,263 GBP2023-01-01 ~ 2023-12-31
3,191,143 GBP2021-07-01 ~ 2022-12-31
Social Security Costs
188,944 GBP2023-01-01 ~ 2023-12-31
292,757 GBP2021-07-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,457 GBP2023-01-01 ~ 2023-12-31
124,297 GBP2021-07-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,410,664 GBP2023-01-01 ~ 2023-12-31
3,608,197 GBP2021-07-01 ~ 2022-12-31
Average Number of Employees
1002023-01-01 ~ 2023-12-31
1042021-07-01 ~ 2022-12-31
Director Remuneration
235,000 GBP2023-01-01 ~ 2023-12-31
343,528 GBP2021-07-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
78,686 GBP2023-01-01 ~ 2023-12-31
147,930 GBP2021-07-01 ~ 2022-12-31
Audit Fees/Expenses
7,216 GBP2023-01-01 ~ 2023-12-31
16,802 GBP2021-07-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-153,393 GBP2023-01-01 ~ 2023-12-31
51,288 GBP2021-07-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
9,977,761 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
5,605,386 GBP2023-12-31
5,106,498 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
498,888 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
4,372,375 GBP2023-12-31
4,871,263 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Improvements to leasehold property
35,548 GBP2023-12-31
35,548 GBP2022-12-31
Furniture and fittings
869,576 GBP2023-12-31
840,316 GBP2022-12-31
Motor vehicles
4,924 GBP2023-12-31
4,924 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,110,048 GBP2023-12-31
1,080,788 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
35,548 GBP2023-12-31
33,760 GBP2022-12-31
Furniture and fittings
737,334 GBP2023-12-31
660,436 GBP2022-12-31
Motor vehicles
4,924 GBP2023-12-31
4,924 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
777,806 GBP2023-12-31
699,120 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,788 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
76,898 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
78,686 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Furniture and fittings
132,242 GBP2023-12-31
179,880 GBP2022-12-31
Improvements to leasehold property
1,788 GBP2022-12-31
Merchandise
754,598 GBP2023-12-31
804,321 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
237,754 GBP2023-12-31
143,424 GBP2022-12-31
Other Debtors
Current
9,332 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
244,650 GBP2023-12-31
86,011 GBP2022-12-31
Prepayments
Current
356,317 GBP2023-12-31
467,751 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,731,407 GBP2023-12-31
1,610,490 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
379,525 GBP2023-12-31
379,525 GBP2022-12-31
Other Remaining Borrowings
Current
1,676,581 GBP2023-12-31
688,236 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
9,524 GBP2023-12-31
38,960 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,477,483 GBP2023-12-31
2,035,217 GBP2022-12-31
Other Taxation & Social Security Payable
Current
51,902 GBP2023-12-31
50,525 GBP2022-12-31
Other Creditors
Current
11,525 GBP2023-12-31
21,600 GBP2022-12-31
Accrued Liabilities
Current
220,261 GBP2023-12-31
193,199 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,041,725 GBP2023-12-31
1,253,788 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
9,640 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
379,525 GBP2023-12-31
379,525 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
2,056,106 GBP2023-12-31
1,067,761 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
391,437 GBP2023-12-31
391,437 GBP2022-12-31
Non-current, Between two and five year
650,288 GBP2023-12-31
862,351 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
9,640 GBP2022-12-31
hire purchase agreements
9,524 GBP2023-12-31
48,600 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
158,155 GBP2023-12-31
173,760 GBP2022-12-31
Between one and five year
496,941 GBP2023-12-31
500,685 GBP2022-12-31
More than five year
282,396 GBP2023-12-31
397,149 GBP2022-12-31
All periods
937,492 GBP2023-12-31
1,071,594 GBP2022-12-31
Bank Borrowings
Secured
1,421,250 GBP2023-12-31
1,633,313 GBP2022-12-31
Total Borrowings
Secured
1,430,774 GBP2023-12-31
1,681,913 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-12-31
Class 3 ordinary share
4,973,902 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-807,330 GBP2023-01-01 ~ 2023-12-31