Average Number of Employees
302023-07-01 ~ 2024-06-30
232022-07-01 ~ 2023-06-30
Turnover/Revenue
1,293,085 GBP2023-07-01 ~ 2024-06-30
988,928 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-411,140 GBP2023-07-01 ~ 2024-06-30
-322,241 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
881,945 GBP2023-07-01 ~ 2024-06-30
666,687 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-3,125,716 GBP2023-07-01 ~ 2024-06-30
-2,290,318 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-2,243,771 GBP2023-07-01 ~ 2024-06-30
-1,623,447 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
5,681 GBP2023-07-01 ~ 2024-06-30
1,644 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
14,750 GBP2024-06-30
36,583 GBP2023-06-30
Fixed Assets
14,750 GBP2024-06-30
36,583 GBP2023-06-30
Total Inventories
2,178,849 GBP2024-06-30
776,169 GBP2023-06-30
Debtors
Current
605,171 GBP2024-06-30
747,471 GBP2023-06-30
Cash at bank and in hand
1,429,040 GBP2024-06-30
1,171,974 GBP2023-06-30
Current Assets
4,213,060 GBP2024-06-30
2,695,614 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-903,930 GBP2024-06-30
-621,306 GBP2023-06-30
Net Current Assets/Liabilities
3,309,130 GBP2024-06-30
2,074,308 GBP2023-06-30
Total Assets Less Current Liabilities
3,323,880 GBP2024-06-30
2,110,891 GBP2023-06-30
Net Assets/Liabilities
-529,071 GBP2024-06-30
1,465,116 GBP2023-06-30
Equity
Called up share capital
3,176,605 GBP2024-06-30
2,901,605 GBP2023-06-30
601,605 GBP2022-07-01
Share premium
1,401,711 GBP2024-06-30
1,401,711 GBP2023-06-30
1,401,711 GBP2022-07-01
Retained earnings (accumulated losses)
-5,107,387 GBP2024-06-30
-2,838,200 GBP2023-06-30
-1,519,106 GBP2022-07-01
Equity
-529,071 GBP2024-06-30
1,465,116 GBP2023-06-30
484,210 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
-2,269,187 GBP2023-07-01 ~ 2024-06-30
-1,319,094 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-2,269,187 GBP2023-07-01 ~ 2024-06-30
-1,319,094 GBP2022-07-01 ~ 2023-06-30
Issue of Equity Instruments
Called up share capital
275,000 GBP2023-07-01 ~ 2024-06-30
2,300,000 GBP2022-07-01 ~ 2023-06-30
Issue of Equity Instruments
275,000 GBP2023-07-01 ~ 2024-06-30
2,300,000 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,654 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-305,212 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-2,269,187 GBP2023-07-01 ~ 2024-06-30
-1,624,306 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-567,297 GBP2023-07-01 ~ 2024-06-30
-338,951 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Goodwill
10,000 GBP2024-06-30
10,000 GBP2023-06-30
Computer software
53,000 GBP2024-06-30
53,000 GBP2023-06-30
Intangible Assets - Gross Cost
103,000 GBP2024-06-30
103,000 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
10,000 GBP2024-06-30
9,167 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
88,250 GBP2024-06-30
66,417 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
21,833 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Goodwill
833 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
106,849 GBP2024-06-30
127,763 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
471,815 GBP2024-06-30
471,815 GBP2023-06-30
Other Debtors
Current
33,838 GBP2023-06-30
Prepayments/Accrued Income
Current
26,507 GBP2024-06-30
114,055 GBP2023-06-30
Cash and Cash Equivalents
1,429,040 GBP2024-06-30
1,171,974 GBP2023-06-30
Bank Borrowings
Current
5,000 GBP2024-06-30
10,000 GBP2023-06-30
Trade Creditors/Trade Payables
Current
147,356 GBP2024-06-30
138,298 GBP2023-06-30
Taxation/Social Security Payable
Current
88,836 GBP2024-06-30
50,230 GBP2023-06-30
Other Creditors
Current
29,797 GBP2024-06-30
20,410 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
632,941 GBP2024-06-30
402,368 GBP2023-06-30
Creditors
Current
903,930 GBP2024-06-30
621,306 GBP2023-06-30
Bank Borrowings
Non-current
29,167 GBP2024-06-30
29,167 GBP2023-06-30
Amounts owed to group undertakings
Non-current
3,823,784 GBP2024-06-30
616,608 GBP2023-06-30
Creditors
Non-current
3,852,951 GBP2024-06-30
645,775 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
5,000 GBP2024-06-30
10,000 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
5,000 GBP2024-06-30
10,000 GBP2023-06-30
Bank Borrowings
Non-current, Between one and two years
5,000 GBP2024-06-30
Non-current, Between two and five year
15,000 GBP2024-06-30
Between two and five year, Non-current
19,167 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,176,605 shares2024-06-30
2,901,605 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,407 GBP2024-06-30
31,488 GBP2023-06-30
Between one and five year
47,292 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
129,699 GBP2024-06-30
31,488 GBP2023-06-30