Cost of Sales
-3,781,445 GBP2022-06-01 ~ 2023-10-31
-2,169,457 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-5,063,473 GBP2022-06-01 ~ 2023-10-31
-1,450,304 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
564,176 GBP2022-06-01 ~ 2023-10-31
964 GBP2021-06-01 ~ 2022-05-31
Interest Payable/Similar Charges (Finance Costs)
-5,781 GBP2022-06-01 ~ 2023-10-31
0 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
-420,860 GBP2022-06-01 ~ 2023-10-31
-231,322 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
37,407 GBP2022-06-01 ~ 2023-10-31
0 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
-383,453 GBP2022-06-01 ~ 2023-10-31
-231,322 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
Goodwill
509,194 GBP2023-10-31
710,503 GBP2022-05-31
Property, Plant & Equipment
101,598 GBP2023-10-31
7,469 GBP2022-05-31
Fixed Assets - Investments
86 GBP2023-10-31
31,733 GBP2022-05-31
Fixed Assets
610,878 GBP2023-10-31
749,705 GBP2022-05-31
Debtors
760,575 GBP2023-10-31
402,886 GBP2022-05-31
Cash at bank and in hand
3,187,016 GBP2023-10-31
4,288,682 GBP2022-05-31
Current Assets
3,947,591 GBP2023-10-31
4,691,568 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-649,657 GBP2023-10-31
-2,649,008 GBP2022-05-31
Net Current Assets/Liabilities
3,297,934 GBP2023-10-31
2,042,560 GBP2022-05-31
Total Assets Less Current Liabilities
3,908,812 GBP2023-10-31
2,792,265 GBP2022-05-31
Equity
Called up share capital
4,250,000 GBP2023-10-31
2,750,000 GBP2022-05-31
750,000 GBP2021-05-31
Other miscellaneous reserve
157,000 GBP2023-10-31
157,000 GBP2022-05-31
Retained earnings (accumulated losses)
-498,188 GBP2023-10-31
-114,735 GBP2022-05-31
116,587 GBP2021-05-31
Equity
3,908,812 GBP2023-10-31
2,792,265 GBP2022-05-31
Issue of Equity Instruments
Called up share capital
1,500,000 GBP2022-06-01 ~ 2023-10-31
2,000,000 GBP2021-06-01 ~ 2022-05-31
Issue of Equity Instruments
1,500,000 GBP2022-06-01 ~ 2023-10-31
2,000,000 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
24,000 GBP2022-06-01 ~ 2023-10-31
18,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
332022-06-01 ~ 2023-10-31
242021-06-01 ~ 2022-05-31
Wages/Salaries
3,370,994 GBP2022-06-01 ~ 2023-10-31
1,270,150 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,523 GBP2022-06-01 ~ 2023-10-31
21,658 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
3,748,347 GBP2022-06-01 ~ 2023-10-31
1,432,051 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
329,368 GBP2022-06-01 ~ 2023-10-31
174,779 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Goodwill
710,503 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
201,309 GBP2023-10-31
0 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
201,309 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
38,248 GBP2023-10-31
31,188 GBP2022-05-31
Furniture and fittings
124,373 GBP2023-10-31
29,135 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
162,621 GBP2023-10-31
60,323 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals
-31,188 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
14,281 GBP2023-10-31
31,188 GBP2022-05-31
Furniture and fittings
46,742 GBP2023-10-31
21,666 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
61,023 GBP2023-10-31
52,854 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
14,281 GBP2022-06-01 ~ 2023-10-31
Furniture and fittings
25,076 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
39,357 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-31,188 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment
Improvements to leasehold property
23,967 GBP2023-10-31
0 GBP2022-05-31
Furniture and fittings
77,631 GBP2023-10-31
7,469 GBP2022-05-31
Amounts invested in assets
Non-current
86 GBP2023-10-31
31,733 GBP2022-05-31
Debtors
Non-current
31,637 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
630 GBP2023-10-31
0 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
386,786 GBP2023-10-31
97,373 GBP2022-05-31
Other Debtors
Current
240,473 GBP2023-10-31
304,526 GBP2022-05-31
Prepayments/Accrued Income
Current
132,686 GBP2023-10-31
987 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
760,575 GBP2023-10-31
402,886 GBP2022-05-31
Trade Creditors/Trade Payables
Current
70,812 GBP2023-10-31
149,282 GBP2022-05-31
Amounts owed to group undertakings
Current
0 GBP2023-10-31
1,612,473 GBP2022-05-31
Other Taxation & Social Security Payable
Current
98,777 GBP2023-10-31
61,331 GBP2022-05-31
Other Creditors
Current
347,567 GBP2023-10-31
288,606 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
132,501 GBP2023-10-31
537,316 GBP2022-05-31
Creditors
Current
649,657 GBP2023-10-31
2,649,008 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
76,681 GBP2023-10-31
92,625 GBP2022-05-31
Between two and five year
223,654 GBP2023-10-31
0 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
300,335 GBP2023-10-31
92,625 GBP2022-05-31