Average Number of Employees
622022-07-01 ~ 2023-06-30
622021-07-01 ~ 2022-06-30
Turnover/Revenue
6,406,173 GBP2022-07-01 ~ 2023-06-30
6,817,906 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-1,332,843 GBP2022-07-01 ~ 2023-06-30
-1,212,784 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
5,073,330 GBP2022-07-01 ~ 2023-06-30
5,605,122 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-3,431,259 GBP2022-07-01 ~ 2023-06-30
-3,223,450 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
1,683,957 GBP2022-07-01 ~ 2023-06-30
2,384,584 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
1,336,500 GBP2022-07-01 ~ 2023-06-30
1,902,141 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
131,176 GBP2023-06-30
212,354 GBP2022-06-30
Fixed Assets
131,176 GBP2023-06-30
212,354 GBP2022-06-30
Total Inventories
3,781 GBP2023-06-30
2,594 GBP2022-06-30
Debtors
Current
5,050,023 GBP2023-06-30
5,191,551 GBP2022-06-30
Cash at bank and in hand
1,094,868 GBP2023-06-30
271,479 GBP2022-06-30
Current Assets
6,148,672 GBP2023-06-30
5,465,624 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-2,475,308 GBP2023-06-30
-2,201,269 GBP2022-06-30
Net Current Assets/Liabilities
3,673,364 GBP2023-06-30
3,264,355 GBP2022-06-30
Total Assets Less Current Liabilities
3,804,540 GBP2023-06-30
3,476,709 GBP2022-06-30
Net Assets/Liabilities
3,804,540 GBP2023-06-30
3,468,040 GBP2022-06-30
Equity
Called up share capital
2 GBP2023-06-30
2 GBP2022-06-30
2 GBP2021-07-01
Retained earnings (accumulated losses)
3,804,538 GBP2023-06-30
3,468,038 GBP2022-06-30
2,015,897 GBP2021-07-01
Equity
3,804,540 GBP2023-06-30
3,468,040 GBP2022-06-30
2,015,899 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,336,500 GBP2022-07-01 ~ 2023-06-30
1,902,141 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,336,500 GBP2022-07-01 ~ 2023-06-30
1,902,141 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
1,336,500 GBP2022-07-01 ~ 2023-06-30
1,902,141 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-07-01 ~ 2023-06-30
-450,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-1,000,000 GBP2022-07-01 ~ 2023-06-30
-450,000 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,000,000 GBP2022-07-01 ~ 2023-06-30
-450,000 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
-1,000,000 GBP2022-07-01 ~ 2023-06-30
-450,000 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252022-07-01 ~ 2023-06-30
Furniture and fittings
252022-07-01 ~ 2023-06-30
Office equipment
252022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
132,470 GBP2022-07-01 ~ 2023-06-30
155,683 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
6,750 GBP2022-07-01 ~ 2023-06-30
9,000 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
1,264,230 GBP2022-07-01 ~ 2023-06-30
1,140,458 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
144,611 GBP2022-07-01 ~ 2023-06-30
127,988 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
1,408,841 GBP2022-07-01 ~ 2023-06-30
1,268,446 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,800 GBP2022-07-01 ~ 2023-06-30
8,224 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
1,683,957 GBP2022-07-01 ~ 2023-06-30
2,384,584 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
345,211 GBP2022-07-01 ~ 2023-06-30
453,071 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
1,000,000 GBP2022-07-01 ~ 2023-06-30
450,000 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Goodwill
176,607 GBP2023-06-30
176,607 GBP2022-06-30
Intangible Assets - Gross Cost
176,607 GBP2023-06-30
176,607 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
176,607 GBP2023-06-30
176,607 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
176,607 GBP2023-06-30
176,607 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
23,688 GBP2023-06-30
24,855 GBP2022-06-30
Furniture and fittings
286,697 GBP2023-06-30
237,290 GBP2022-06-30
Office equipment
89,434 GBP2023-06-30
89,434 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,198,934 GBP2023-06-30
1,148,809 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-1,167 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-1,167 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
9,822 GBP2022-06-30
Furniture and fittings
171,431 GBP2022-06-30
Office equipment
57,431 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
936,455 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
5,466 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings, Owned/Freehold
51,515 GBP2022-07-01 ~ 2023-06-30
Office equipment, Owned/Freehold
14,715 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
132,470 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-1,167 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,167 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
14,121 GBP2023-06-30
Furniture and fittings
222,946 GBP2023-06-30
Office equipment
72,146 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,067,758 GBP2023-06-30
Property, Plant & Equipment
Motor vehicles
9,567 GBP2023-06-30
15,033 GBP2022-06-30
Furniture and fittings
63,751 GBP2023-06-30
65,859 GBP2022-06-30
Office equipment
17,288 GBP2023-06-30
32,003 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
553,717 GBP2023-06-30
449,447 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
4,151,897 GBP2023-06-30
4,320,639 GBP2022-06-30
Other Debtors
Current
142,003 GBP2023-06-30
18,612 GBP2022-06-30
Prepayments/Accrued Income
Current
198,287 GBP2023-06-30
402,853 GBP2022-06-30
Debtors - Deferred Tax Asset
Current
4,119 GBP2023-06-30
Cash and Cash Equivalents
1,094,868 GBP2023-06-30
271,479 GBP2022-06-30
Amounts owed to group undertakings
Current
1,758,054 GBP2023-06-30
600,000 GBP2022-06-30
Corporation Tax Payable
Current
88,818 GBP2023-06-30
732,359 GBP2022-06-30
Taxation/Social Security Payable
Current
294,571 GBP2023-06-30
311,274 GBP2022-06-30
Other Creditors
Current
42 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
317,174 GBP2023-06-30
339,723 GBP2022-06-30
Creditors
Current
2,475,308 GBP2023-06-30
2,201,269 GBP2022-06-30
Net Deferred Tax Liability/Asset
4,119 GBP2023-06-30
-8,669 GBP2022-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
12,788 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-8,669 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-06-30
2 shares2022-06-30
Par Value of Share
Class 1 ordinary share
1.002022-07-01 ~ 2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
900,263 GBP2023-06-30
Between one and five year
1,800,526 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,700,789 GBP2023-06-30