Average Number of Employees
582023-07-01 ~ 2024-06-30
832022-07-01 ~ 2023-06-30
Turnover/Revenue
27,428,820 GBP2023-07-01 ~ 2024-06-30
29,687,046 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-14,153,780 GBP2023-07-01 ~ 2024-06-30
-16,011,525 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
13,275,040 GBP2023-07-01 ~ 2024-06-30
13,675,521 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-4,397,353 GBP2023-07-01 ~ 2024-06-30
-5,853,510 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-9,918,144 GBP2023-07-01 ~ 2024-06-30
-11,103,322 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-1,040,457 GBP2023-07-01 ~ 2024-06-30
-3,281,311 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
126,738 GBP2023-07-01 ~ 2024-06-30
25,292 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
-768,404 GBP2023-07-01 ~ 2024-06-30
-394,554 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-1,682,123 GBP2023-07-01 ~ 2024-06-30
-3,650,573 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-1,682,123 GBP2023-07-01 ~ 2024-06-30
-3,650,573 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
1,612,188 GBP2024-06-30
1,531,680 GBP2023-06-30
Property, Plant & Equipment
413,764 GBP2024-06-30
171,538 GBP2023-06-30
Fixed Assets
2,025,952 GBP2024-06-30
1,703,218 GBP2023-06-30
Total Inventories
186,399 GBP2024-06-30
201,372 GBP2023-06-30
Debtors
Current
1,336,571 GBP2024-06-30
1,872,957 GBP2023-06-30
Cash at bank and in hand
3,439,382 GBP2024-06-30
4,551,963 GBP2023-06-30
Current Assets
4,962,352 GBP2024-06-30
6,626,292 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-2,010,214 GBP2024-06-30
-2,322,987 GBP2023-06-30
Net Current Assets/Liabilities
2,952,138 GBP2024-06-30
4,303,305 GBP2023-06-30
Total Assets Less Current Liabilities
4,978,090 GBP2024-06-30
6,006,523 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-8,235,249 GBP2024-06-30
-7,581,916 GBP2023-06-30
Net Assets/Liabilities
-3,437,590 GBP2024-06-30
-1,755,824 GBP2023-06-30
Equity
Called up share capital
212 GBP2024-06-30
211 GBP2023-06-30
211 GBP2022-07-01
Share premium
6,908,286 GBP2024-06-30
6,907,930 GBP2023-06-30
6,907,930 GBP2022-07-01
Retained earnings (accumulated losses)
-10,346,088 GBP2024-06-30
-8,663,965 GBP2023-06-30
-5,013,392 GBP2022-07-01
Equity
-3,437,590 GBP2024-06-30
-1,755,824 GBP2023-06-30
1,894,749 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
-1,682,123 GBP2023-07-01 ~ 2024-06-30
-3,650,573 GBP2022-07-01 ~ 2023-06-30
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
751,530 GBP2023-07-01 ~ 2024-06-30
181,233 GBP2022-07-01 ~ 2023-06-30
Cash and Cash Equivalents
3,439,382 GBP2024-06-30
4,551,963 GBP2023-06-30
3,567,623 GBP2022-07-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-07-01 ~ 2024-06-30
Motor vehicles
02023-07-01 ~ 2024-06-30
Office equipment
02023-07-01 ~ 2024-06-30
Computers
02023-07-01 ~ 2024-06-30
Audit Fees/Expenses
20,100 GBP2023-07-01 ~ 2024-06-30
17,600 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,529,259 GBP2023-07-01 ~ 2024-06-30
3,457,369 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
310,351 GBP2023-07-01 ~ 2024-06-30
431,060 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,017,434 GBP2023-07-01 ~ 2024-06-30
4,174,510 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
229,329 GBP2023-07-01 ~ 2024-06-30
224,212 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
2,783,023 GBP2024-06-30
1,950,985 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,170,835 GBP2024-06-30
419,305 GBP2023-06-30
Intangible Assets
Development expenditure
1,612,188 GBP2024-06-30
1,531,680 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
167,085 GBP2024-06-30
164,722 GBP2023-06-30
Motor vehicles
37,447 GBP2024-06-30
37,447 GBP2023-06-30
Office equipment
17,342 GBP2024-06-30
17,342 GBP2023-06-30
Computers
173,248 GBP2024-06-30
137,715 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
951,575 GBP2024-06-30
556,443 GBP2023-06-30
Other
357,236 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
115,475 GBP2023-06-30
Motor vehicles
20,701 GBP2023-06-30
Office equipment
12,196 GBP2023-06-30
Computers
115,376 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
384,905 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
40,791 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Owned/Freehold
16,746 GBP2023-07-01 ~ 2024-06-30
Office equipment, Owned/Freehold
1,772 GBP2023-07-01 ~ 2024-06-30
Computers, Owned/Freehold
29,331 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
152,906 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
537,811 GBP2024-06-30
Property, Plant & Equipment
Plant and equipment
10,819 GBP2024-06-30
49,247 GBP2023-06-30
Office equipment
3,374 GBP2024-06-30
5,146 GBP2023-06-30
Computers
28,541 GBP2024-06-30
22,339 GBP2023-06-30
Other
357,236 GBP2024-06-30
Motor vehicles
16,746 GBP2023-06-30
Finished Goods/Goods for Resale
186,399 GBP2024-06-30
201,372 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,068 GBP2024-06-30
941 GBP2023-06-30
Other Debtors
Current
477,452 GBP2024-06-30
442,274 GBP2023-06-30
Called-up share capital (not paid)
Current
102 GBP2024-06-30
102 GBP2023-06-30
Prepayments/Accrued Income
Current
857,949 GBP2024-06-30
1,429,640 GBP2023-06-30
Trade Creditors/Trade Payables
Current
990,225 GBP2024-06-30
1,239,858 GBP2023-06-30
Taxation/Social Security Payable
Current
89,291 GBP2024-06-30
98,256 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
67,865 GBP2024-06-30
120,316 GBP2023-06-30
Other Creditors
Current
138,515 GBP2024-06-30
42,882 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
724,318 GBP2024-06-30
821,675 GBP2023-06-30
Creditors
Current
2,010,214 GBP2024-06-30
2,322,987 GBP2023-06-30
Other Remaining Borrowings
Non-current
8,219,479 GBP2024-06-30
7,497,106 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
15,770 GBP2024-06-30
84,810 GBP2023-06-30
Creditors
Non-current
8,235,249 GBP2024-06-30
7,581,916 GBP2023-06-30
Minimum gross finance lease payments owing
83,635 GBP2024-06-30
205,126 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
46,167 shares2024-06-30
46,167 shares2023-06-30
Par Value of Share
Class 1 ordinary share
0.0012023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
48,577 shares2024-06-30
48,577 shares2023-06-30
Par Value of Share
Class 2 ordinary share
0.0012023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5,398 shares2024-06-30
5,000 shares2023-06-30
Par Value of Share
Class 3 ordinary share
0.0012023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
8,709 shares2024-06-30
9,000 shares2023-06-30
Par Value of Share
Class 4 ordinary share
0.0012023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
318,771 GBP2024-06-30
303,658 GBP2023-06-30
Between one and five year
587,168 GBP2024-06-30
1,057,858 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
905,939 GBP2024-06-30
1,361,516 GBP2023-06-30