Average Number of Employees
922024-07-01 ~ 2025-07-31
1132023-07-01 ~ 2024-06-30
Turnover/Revenue
22,954,183 GBP2024-07-01 ~ 2025-07-31
30,712,067 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-19,073,272 GBP2024-07-01 ~ 2025-07-31
-25,642,018 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
3,880,911 GBP2024-07-01 ~ 2025-07-31
5,070,049 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-9,963,155 GBP2024-07-01 ~ 2025-07-31
-10,836,544 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
1,479,660 GBP2024-07-01 ~ 2025-07-31
-5,766,495 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,175,535 GBP2024-07-01 ~ 2025-07-31
-5,773,147 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
902,285 GBP2024-07-01 ~ 2025-07-31
-6,834,752 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
347,102 GBP2025-07-31
3,890,686 GBP2024-06-30
Property, Plant & Equipment
71,432 GBP2025-07-31
126,144 GBP2024-06-30
Fixed Assets
418,534 GBP2025-07-31
4,016,830 GBP2024-06-30
Total Inventories
629,094 GBP2025-07-31
1,010,164 GBP2024-06-30
Debtors
Non-current
273,250 GBP2024-06-30
Current
788,180 GBP2025-07-31
1,022,415 GBP2024-06-30
Cash at bank and in hand
158,386 GBP2025-07-31
33,516 GBP2024-06-30
Current Assets
1,575,660 GBP2025-07-31
2,339,345 GBP2024-06-30
Net Current Assets/Liabilities
-1,151,986 GBP2025-07-31
-6,752,567 GBP2024-06-30
Total Assets Less Current Liabilities
-733,452 GBP2025-07-31
-2,735,737 GBP2024-06-30
Net Assets/Liabilities
-733,452 GBP2025-07-31
-2,735,737 GBP2024-06-30
Equity
Called up share capital
3,001,000 GBP2025-07-31
3,001,000 GBP2024-06-30
3,001,000 GBP2023-07-01
Share premium
8,000,000 GBP2025-07-31
8,000,000 GBP2024-06-30
8,000,000 GBP2023-07-01
Other miscellaneous reserve
2,550,000 GBP2025-07-31
1,450,000 GBP2024-06-30
Retained earnings (accumulated losses)
-14,284,452 GBP2025-07-31
-15,186,737 GBP2024-06-30
-8,351,985 GBP2023-07-01
Equity
-733,452 GBP2025-07-31
-2,735,737 GBP2024-06-30
2,649,015 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
902,285 GBP2024-07-01 ~ 2025-07-31
-6,834,752 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
24,500 GBP2024-07-01 ~ 2025-07-31
24,500 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
2,732,185 GBP2024-07-01 ~ 2025-07-31
3,031,380 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
302,353 GBP2024-07-01 ~ 2025-07-31
332,168 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,090,376 GBP2024-07-01 ~ 2025-07-31
3,431,678 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
293,884 GBP2024-07-01 ~ 2025-07-31
-1,443,287 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
543,733 GBP2025-07-31
9,167,879 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
196,631 GBP2025-07-31
5,277,193 GBP2024-06-30
Intangible Assets
Development expenditure
347,102 GBP2025-07-31
3,890,686 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
81,942 GBP2025-07-31
189,519 GBP2024-06-30
Furniture and fittings
56,646 GBP2025-07-31
104,621 GBP2024-06-30
Other
36,288 GBP2025-07-31
133,977 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
612,944 GBP2025-07-31
866,185 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-109,623 GBP2024-07-01 ~ 2025-07-31
Furniture and fittings
-57,774 GBP2024-07-01 ~ 2025-07-31
Other
-99,180 GBP2024-07-01 ~ 2025-07-31
Property, Plant & Equipment - Other Disposals
-266,577 GBP2024-07-01 ~ 2025-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
131,071 GBP2024-06-30
Furniture and fittings
66,508 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
740,041 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
30,684 GBP2024-07-01 ~ 2025-07-31
Furniture and fittings, Owned/Freehold
20,590 GBP2024-07-01 ~ 2025-07-31
Owned/Freehold
68,048 GBP2024-07-01 ~ 2025-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-109,623 GBP2024-07-01 ~ 2025-07-31
Furniture and fittings
-57,774 GBP2024-07-01 ~ 2025-07-31
Other
-99,180 GBP2024-07-01 ~ 2025-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-266,577 GBP2024-07-01 ~ 2025-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
52,132 GBP2025-07-31
Furniture and fittings
29,324 GBP2025-07-31
Other
21,988 GBP2025-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
541,512 GBP2025-07-31
Property, Plant & Equipment
Plant and equipment
29,810 GBP2025-07-31
58,448 GBP2024-06-30
Furniture and fittings
27,322 GBP2025-07-31
38,113 GBP2024-06-30
Other
14,300 GBP2025-07-31
29,311 GBP2024-06-30
Finished Goods/Goods for Resale
629,094 GBP2025-07-31
1,010,164 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
516,874 GBP2025-07-31
540,890 GBP2024-06-30
Other Debtors
Current
33,202 GBP2025-07-31
67,345 GBP2024-06-30
Prepayments/Accrued Income
Current
238,104 GBP2025-07-31
414,180 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,348,210 GBP2025-07-31
7,952,183 GBP2024-06-30
Taxation/Social Security Payable
Current
681,428 GBP2025-07-31
346,428 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
9,480 GBP2025-07-31
30,608 GBP2024-06-30
Other Creditors
Current
463,339 GBP2025-07-31
545,169 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
225,189 GBP2025-07-31
217,524 GBP2024-06-30
Creditors
Current
2,727,646 GBP2025-07-31
9,091,912 GBP2024-06-30
Net Deferred Tax Liability/Asset
273,250 GBP2024-06-30
1,375,000 GBP2023-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-273,250 GBP2024-07-01 ~ 2025-07-31
-1,101,750 GBP2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,001,000 shares2025-07-31
3,001,000 shares2024-06-30
Par Value of Share
Class 1 ordinary share
1.002024-07-01 ~ 2025-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
296,875 GBP2025-07-31
388,264 GBP2024-06-30
Between one and five year
950,000 GBP2025-07-31
1,078,956 GBP2024-06-30
More than five year
56,013 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,246,875 GBP2025-07-31
1,523,233 GBP2024-06-30