Par Value of Share
Class 1 ordinary share
02022-09-01 ~ 2023-08-31
Class 3 ordinary share
02022-09-01 ~ 2023-08-31
Administrative Expenses
1,787,560 GBP2022-09-01 ~ 2023-08-31
1,483,068 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
-1,787,560 GBP2022-09-01 ~ 2023-08-31
-1,483,068 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
922 GBP2022-09-01 ~ 2023-08-31
76,272 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
-1,788,482 GBP2022-09-01 ~ 2023-08-31
-1,559,340 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
-1,788,482 GBP2022-09-01 ~ 2023-08-31
-1,559,340 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
-1,788,482 GBP2022-09-01 ~ 2023-08-31
-1,559,340 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
112,096 GBP2023-08-31
38,825 GBP2022-08-31
Fixed Assets - Investments
2,807,055 GBP2023-08-31
2,807,055 GBP2022-08-31
Fixed Assets
2,919,151 GBP2023-08-31
2,845,880 GBP2022-08-31
Debtors
10,225,394 GBP2023-08-31
6,132,839 GBP2022-08-31
Cash at bank and in hand
1,018,228 GBP2023-08-31
721,960 GBP2022-08-31
Current Assets
11,243,622 GBP2023-08-31
6,854,799 GBP2022-08-31
Creditors
Current
7,562,839 GBP2023-08-31
8,130,121 GBP2022-08-31
Net Current Assets/Liabilities
3,680,783 GBP2023-08-31
-1,275,322 GBP2022-08-31
Total Assets Less Current Liabilities
6,599,934 GBP2023-08-31
1,570,558 GBP2022-08-31
Creditors
Non-current
17,500 GBP2023-08-31
27,500 GBP2022-08-31
Net Assets/Liabilities
6,582,434 GBP2023-08-31
1,543,058 GBP2022-08-31
Wages/Salaries
1,382,978 GBP2022-09-01 ~ 2023-08-31
1,116,382 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
151,367 GBP2022-09-01 ~ 2023-08-31
128,261 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
78,202 GBP2022-09-01 ~ 2023-08-31
61,288 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
1,612,547 GBP2022-09-01 ~ 2023-08-31
1,305,931 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
342022-09-01 ~ 2023-08-31
272021-09-01 ~ 2022-08-31
Director Remuneration
100,000 GBP2022-09-01 ~ 2023-08-31
93,833 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
17,803 GBP2022-09-01 ~ 2023-08-31
22,203 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
12,288 GBP2022-09-01 ~ 2023-08-31
80 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Computer software
11,520 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
29,002 GBP2023-08-31
16,610 GBP2022-08-31
Motor vehicles
36,088 GBP2023-08-31
37,182 GBP2022-08-31
Computers
198,216 GBP2023-08-31
113,324 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
269,430 GBP2023-08-31
173,240 GBP2022-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-3,594 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-3,594 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
17,180 GBP2023-08-31
14,202 GBP2022-08-31
Motor vehicles
33,744 GBP2023-08-31
37,182 GBP2022-08-31
Computers
100,286 GBP2023-08-31
76,907 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
157,334 GBP2023-08-31
134,415 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,978 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
156 GBP2022-09-01 ~ 2023-08-31
Computers
23,379 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
26,513 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-3,594 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,594 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Furniture and fittings
11,822 GBP2023-08-31
2,408 GBP2022-08-31
Motor vehicles
2,344 GBP2023-08-31
Computers
97,930 GBP2023-08-31
36,417 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
10,175,533 GBP2023-08-31
6,132,839 GBP2022-08-31
Other Debtors
Current
20,954 GBP2023-08-31
Prepayments/Accrued Income
Current
28,907 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
10,225,394 GBP2023-08-31
6,132,839 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-08-31
10,000 GBP2022-08-31
Trade Creditors/Trade Payables
Current
1,188 GBP2023-08-31
7,499 GBP2022-08-31
Amounts owed to group undertakings
Current
6,929,184 GBP2023-08-31
7,591,374 GBP2022-08-31
Other Taxation & Social Security Payable
Current
45,013 GBP2023-08-31
35,964 GBP2022-08-31
Other Creditors
Current
507,317 GBP2023-08-31
477,424 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
70,137 GBP2023-08-31
7,860 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
17,500 GBP2023-08-31
27,500 GBP2022-08-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-08-31
10,000 GBP2022-08-31
Non-current, Between two and five year
17,500 GBP2023-08-31
27,500 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,000 GBP2023-08-31
16,000 GBP2022-08-31
Between one and five year
57,333 GBP2023-08-31
64,000 GBP2022-08-31
More than five year
9,333 GBP2022-08-31
All periods
73,333 GBP2023-08-31
89,333 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,324,485 shares2023-08-31
Class 3 ordinary share
8,403,679 shares2023-08-31