Average Number of Employees
592024-07-01 ~ 2025-06-30
582023-07-01 ~ 2024-06-30
Turnover/Revenue
27,680,131 GBP2024-07-01 ~ 2025-06-30
27,428,820 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-14,697,446 GBP2024-07-01 ~ 2025-06-30
-14,153,780 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
12,982,685 GBP2024-07-01 ~ 2025-06-30
13,275,040 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
-4,265,223 GBP2024-07-01 ~ 2025-06-30
-4,397,353 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-10,167,322 GBP2024-07-01 ~ 2025-06-30
-9,607,179 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
-1,449,860 GBP2024-07-01 ~ 2025-06-30
-729,492 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
44,509 GBP2024-07-01 ~ 2025-06-30
126,738 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-731,526 GBP2024-07-01 ~ 2025-06-30
-768,404 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-2,136,877 GBP2024-07-01 ~ 2025-06-30
-1,371,158 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-1,787,392 GBP2024-07-01 ~ 2025-06-30
-1,371,158 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
2,066,137 GBP2025-06-30
1,923,153 GBP2024-06-30
Property, Plant & Equipment
392,297 GBP2025-06-30
413,764 GBP2024-06-30
Fixed Assets
2,458,434 GBP2025-06-30
2,336,917 GBP2024-06-30
Total Inventories
283,056 GBP2025-06-30
186,399 GBP2024-06-30
Debtors
Current
1,019,532 GBP2025-06-30
1,336,571 GBP2024-06-30
Cash at bank and in hand
2,613,984 GBP2025-06-30
3,439,382 GBP2024-06-30
Current Assets
3,916,572 GBP2025-06-30
4,962,352 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-2,168,713 GBP2025-06-30
-2,010,214 GBP2024-06-30
Net Current Assets/Liabilities
1,747,859 GBP2025-06-30
2,952,138 GBP2024-06-30
Total Assets Less Current Liabilities
4,206,293 GBP2025-06-30
5,289,055 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-8,235,249 GBP2024-06-30
Net Assets/Liabilities
-4,914,017 GBP2025-06-30
-3,126,625 GBP2024-06-30
Equity
Called up share capital
212 GBP2025-06-30
212 GBP2024-06-30
211 GBP2023-07-01
Share premium
6,908,286 GBP2025-06-30
6,908,286 GBP2024-06-30
6,907,930 GBP2023-07-01
Retained earnings (accumulated losses)
-11,822,515 GBP2025-06-30
-10,035,123 GBP2024-06-30
-8,663,965 GBP2023-07-01
Equity
-4,914,017 GBP2025-06-30
-3,126,625 GBP2024-06-30
-1,755,824 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
-1,787,392 GBP2024-07-01 ~ 2025-06-30
-1,371,158 GBP2023-07-01 ~ 2024-06-30
Issue of Equity Instruments
Called up share capital
1 GBP2023-07-01 ~ 2024-06-30
Issue of Equity Instruments
357 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
197,204 GBP2024-07-01 ~ 2025-06-30
152,906 GBP2023-07-01 ~ 2024-06-30
Cash and Cash Equivalents
2,613,984 GBP2025-06-30
3,439,382 GBP2024-06-30
4,551,963 GBP2023-07-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332024-07-01 ~ 2025-06-30
Motor vehicles
332024-07-01 ~ 2025-06-30
Office equipment
332024-07-01 ~ 2025-06-30
Computers
332024-07-01 ~ 2025-06-30
Audit Fees/Expenses
23,000 GBP2024-07-01 ~ 2025-06-30
20,100 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
3,012,583 GBP2024-07-01 ~ 2025-06-30
2,529,259 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
381,210 GBP2024-07-01 ~ 2025-06-30
310,351 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
3,531,770 GBP2024-07-01 ~ 2025-06-30
3,017,434 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
196,736 GBP2024-07-01 ~ 2025-06-30
229,329 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
-534,219 GBP2024-07-01 ~ 2025-06-30
-342,790 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
3,468,055 GBP2025-06-30
2,783,023 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,401,918 GBP2025-06-30
859,870 GBP2024-06-30
Intangible Assets
Development expenditure
2,066,137 GBP2025-06-30
1,923,153 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
672,513 GBP2025-06-30
167,085 GBP2024-06-30
Motor vehicles
37,447 GBP2025-06-30
37,447 GBP2024-06-30
Office equipment
23,402 GBP2025-06-30
17,342 GBP2024-06-30
Computers
171,430 GBP2025-06-30
173,248 GBP2024-06-30
Other
357,236 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
1,125,595 GBP2025-06-30
951,575 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Computers
-1,818 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-1,818 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
156,266 GBP2024-06-30
Motor vehicles
37,447 GBP2024-06-30
Office equipment
13,968 GBP2024-06-30
Computers
144,707 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
537,811 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
14,669 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
197,204 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-1,717 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,717 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
320,867 GBP2025-06-30
Motor vehicles
37,447 GBP2025-06-30
Office equipment
16,581 GBP2025-06-30
Computers
157,659 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
733,298 GBP2025-06-30
Property, Plant & Equipment
Plant and equipment
351,646 GBP2025-06-30
10,819 GBP2024-06-30
Office equipment
6,821 GBP2025-06-30
3,374 GBP2024-06-30
Computers
13,771 GBP2025-06-30
28,541 GBP2024-06-30
Other
357,236 GBP2024-06-30
Finished Goods/Goods for Resale
283,056 GBP2025-06-30
186,399 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,068 GBP2024-06-30
Other Debtors
Current
395,611 GBP2025-06-30
477,452 GBP2024-06-30
Called-up share capital (not paid)
Current
102 GBP2025-06-30
102 GBP2024-06-30
Prepayments/Accrued Income
Current
489,292 GBP2025-06-30
857,949 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
134,527 GBP2025-06-30
Other Remaining Borrowings
Current
14,813 GBP2025-06-30
31,634 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,100,309 GBP2025-06-30
990,225 GBP2024-06-30
Taxation/Social Security Payable
Current
116,004 GBP2025-06-30
89,291 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
36,231 GBP2024-06-30
Other Creditors
Current
139,671 GBP2025-06-30
138,515 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
797,916 GBP2025-06-30
724,318 GBP2024-06-30
Creditors
Current
2,168,713 GBP2025-06-30
2,010,214 GBP2024-06-30
Other Remaining Borrowings
Non-current
8,939,879 GBP2025-06-30
8,219,479 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
15,770 GBP2024-06-30
Creditors
Non-current
8,939,879 GBP2025-06-30
8,235,249 GBP2024-06-30
Minimum gross finance lease payments owing
52,001 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
46,167 shares2025-06-30
46,167 shares2024-06-30
Par Value of Share
Class 1 ordinary share
0.0012024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
48,577 shares2025-06-30
48,577 shares2024-06-30
Par Value of Share
Class 2 ordinary share
0.0012024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5,398 shares2025-06-30
5,000 shares2024-06-30
Par Value of Share
Class 3 ordinary share
0.0012024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
8,709 shares2025-06-30
9,000 shares2024-06-30
Par Value of Share
Class 4 ordinary share
0.0012024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
318,771 GBP2025-06-30
318,771 GBP2024-06-30
Between one and five year
335,005 GBP2025-06-30
587,168 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
653,776 GBP2025-06-30
905,939 GBP2024-06-30