Cost of Sales
-35,783,462 GBP2023-08-01 ~ 2024-12-31
-17,399,845 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-9,664,060 GBP2023-08-01 ~ 2024-12-31
-4,796,310 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
143,223 GBP2023-08-01 ~ 2024-12-31
15,237 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
3,792,227 GBP2023-08-01 ~ 2024-12-31
919,581 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-08-01 ~ 2024-12-31
0 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
3,792,227 GBP2023-08-01 ~ 2024-12-31
919,581 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
3,792,227 GBP2023-08-01 ~ 2024-12-31
919,581 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
Other than goodwill
736,402 GBP2024-12-31
741,588 GBP2023-07-31
Property, Plant & Equipment
1,365,743 GBP2024-12-31
1,407,249 GBP2023-07-31
Fixed Assets
2,102,145 GBP2024-12-31
2,148,837 GBP2023-07-31
Debtors
8,467,933 GBP2024-12-31
10,066,169 GBP2023-07-31
Cash at bank and in hand
8,958,440 GBP2024-12-31
6,383,697 GBP2023-07-31
Current Assets
23,561,631 GBP2024-12-31
23,578,692 GBP2023-07-31
Net Current Assets/Liabilities
14,398,427 GBP2024-12-31
13,559,508 GBP2023-07-31
Total Assets Less Current Liabilities
16,500,572 GBP2024-12-31
15,708,345 GBP2023-07-31
Equity
Called up share capital
8,602,459 GBP2024-12-31
11,602,459 GBP2023-07-31
11,602,459 GBP2022-07-31
Retained earnings (accumulated losses)
7,898,113 GBP2024-12-31
4,105,886 GBP2023-07-31
3,186,305 GBP2022-07-31
Equity
16,500,572 GBP2024-12-31
15,708,345 GBP2023-07-31
Profit/Loss
Retained earnings (accumulated losses)
3,792,227 GBP2023-08-01 ~ 2024-12-31
919,581 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
17,500 GBP2023-08-01 ~ 2024-12-31
5,000 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
82023-08-01 ~ 2024-12-31
72022-08-01 ~ 2023-07-31
Wages/Salaries
1,144,896 GBP2023-08-01 ~ 2024-12-31
564,126 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,123 GBP2023-08-01 ~ 2024-12-31
8,720 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
1,299,309 GBP2023-08-01 ~ 2024-12-31
633,075 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
691,676 GBP2023-08-01 ~ 2024-12-31
339,584 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2024-12-31
200,000 GBP2023-07-31
Development expenditure
1,253,450 GBP2024-12-31
1,013,018 GBP2023-07-31
Intangible Assets - Gross Cost
1,453,450 GBP2024-12-31
1,213,018 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
200,000 GBP2024-12-31
200,000 GBP2023-07-31
Development expenditure
517,048 GBP2024-12-31
271,430 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
717,048 GBP2024-12-31
471,430 GBP2023-07-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-08-01 ~ 2024-12-31
Development expenditure
245,618 GBP2023-08-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
245,618 GBP2023-08-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-07-31
Development expenditure
736,402 GBP2024-12-31
741,588 GBP2023-07-31
Intangible Assets
736,402 GBP2024-12-31
741,588 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,835,958 GBP2024-12-31
2,235,707 GBP2023-07-31
Computers
31,818 GBP2024-12-31
31,818 GBP2023-07-31
Motor vehicles
274,878 GBP2024-12-31
274,878 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
3,142,654 GBP2024-12-31
2,542,403 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,555,916 GBP2024-12-31
1,001,087 GBP2023-07-31
Computers
16,379 GBP2024-12-31
7,365 GBP2023-07-31
Motor vehicles
204,616 GBP2024-12-31
126,702 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,776,911 GBP2024-12-31
1,135,154 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
554,829 GBP2023-08-01 ~ 2024-12-31
Computers
9,014 GBP2023-08-01 ~ 2024-12-31
Motor vehicles
77,914 GBP2023-08-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
641,757 GBP2023-08-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,280,042 GBP2024-12-31
1,234,620 GBP2023-07-31
Computers
15,439 GBP2024-12-31
24,453 GBP2023-07-31
Motor vehicles
70,262 GBP2024-12-31
148,176 GBP2023-07-31
Finished Goods/Goods for Resale
74,460 GBP2024-12-31
97,362 GBP2023-07-31
Trade Creditors/Trade Payables
Current
874,920 GBP2024-12-31
1,063,691 GBP2023-07-31
Other Creditors
Current
1,694 GBP2024-12-31
1,000,030 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
8,113,225 GBP2024-12-31
5,561,153 GBP2023-07-31
Creditors
Current
9,163,204 GBP2024-12-31
10,019,184 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
5,563,613 GBP2024-12-31
4,404,500 GBP2023-07-31
Other Debtors
Current
60,942 GBP2024-12-31
44,100 GBP2023-07-31
Prepayments/Accrued Income
Current
293,101 GBP2024-12-31
319,243 GBP2023-07-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-08-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,464 GBP2024-12-31
40,500 GBP2023-07-31
Between two and five year
72,696 GBP2024-12-31
63,250 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
121,160 GBP2024-12-31
103,750 GBP2023-07-31