Turnover/Revenue
5,419,870 GBP2022-07-01 ~ 2023-06-30
5,737,940 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-3,188,218 GBP2022-07-01 ~ 2023-06-30
-3,046,560 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
2,231,652 GBP2022-07-01 ~ 2023-06-30
2,691,380 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-2,869,710 GBP2022-07-01 ~ 2023-06-30
-2,916,561 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
-638,058 GBP2022-07-01 ~ 2023-06-30
-225,181 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
56,031 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-1,388,935 GBP2022-07-01 ~ 2023-06-30
-893,002 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-1,397,298 GBP2022-07-01 ~ 2023-06-30
-901,515 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
-1,397,298 GBP2022-07-01 ~ 2023-06-30
-901,515 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
5,842,157 GBP2023-06-30
7,020,445 GBP2022-06-30
Property, Plant & Equipment
5,778,751 GBP2023-06-30
6,118,889 GBP2022-06-30
Fixed Assets
11,620,908 GBP2023-06-30
13,139,334 GBP2022-06-30
Total Inventories
52,022 GBP2023-06-30
42,155 GBP2022-06-30
Debtors
620,692 GBP2023-06-30
694,493 GBP2022-06-30
Cash at bank and in hand
314,391 GBP2023-06-30
927,561 GBP2022-06-30
Current Assets
987,105 GBP2023-06-30
1,664,209 GBP2022-06-30
Net Current Assets/Liabilities
-6,902,781 GBP2023-06-30
-6,894,120 GBP2022-06-30
Total Assets Less Current Liabilities
4,718,127 GBP2023-06-30
6,245,214 GBP2022-06-30
Net Assets/Liabilities
-6,875,763 GBP2023-06-30
-5,478,465 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
100 GBP2021-06-30
Retained earnings (accumulated losses)
-6,875,863 GBP2023-06-30
-5,478,565 GBP2022-06-30
-4,577,050 GBP2021-06-30
Equity
-6,875,763 GBP2023-06-30
-5,478,465 GBP2022-06-30
-4,576,950 GBP2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
-1,397,298 GBP2022-07-01 ~ 2023-06-30
-901,515 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
370,754 GBP2022-07-01 ~ 2023-06-30
370,318 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
152,219 GBP2022-07-01 ~ 2023-06-30
145,970 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
17,295 GBP2022-07-01 ~ 2023-06-30
16,537 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
2,397 GBP2022-07-01 ~ 2023-06-30
6,309 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
171,911 GBP2022-07-01 ~ 2023-06-30
168,816 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
1242022-07-01 ~ 2023-06-30
1192021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
-263,898 GBP2022-07-01 ~ 2023-06-30
-169,670 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Goodwill
11,753,236 GBP2023-06-30
11,753,236 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
5,911,079 GBP2023-06-30
4,732,791 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,178,288 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
Goodwill
5,842,157 GBP2023-06-30
7,020,445 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
5,606,155 GBP2023-06-30
5,601,175 GBP2022-06-30
Tools/Equipment for furniture and fittings
1,261,997 GBP2023-06-30
1,245,941 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
10,340,260 GBP2023-06-30
10,309,644 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,128,688 GBP2023-06-30
1,077,757 GBP2022-06-30
Tools/Equipment for furniture and fittings
626,580 GBP2023-06-30
457,325 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,561,509 GBP2023-06-30
4,190,755 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
50,931 GBP2022-07-01 ~ 2023-06-30
Tools/Equipment for furniture and fittings
169,255 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
370,754 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings
4,477,467 GBP2023-06-30
4,523,418 GBP2022-06-30
Tools/Equipment for furniture and fittings
635,417 GBP2023-06-30
788,616 GBP2022-06-30
Finished Goods/Goods for Resale
52,022 GBP2023-06-30
42,155 GBP2022-06-30
Trade Debtors/Trade Receivables
169,784 GBP2023-06-30
80,695 GBP2022-06-30
Other Debtors
354,550 GBP2023-06-30
394,236 GBP2022-06-30
Prepayments/Accrued Income
96,358 GBP2023-06-30
219,562 GBP2022-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
286,504 GBP2023-06-30
387,467 GBP2022-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
186,160 GBP2023-06-30
154,210 GBP2022-06-30
Other Creditors
Amounts falling due within one year
7,194,077 GBP2023-06-30
6,634,148 GBP2022-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
223,145 GBP2023-06-30
1,038,000 GBP2022-06-30
Bank Borrowings
Amounts falling due after one year
5,961,843 GBP2023-06-30
6,085,911 GBP2022-06-30
Other Creditors
Amounts falling due after one year
5,538,723 GBP2023-06-30
5,544,444 GBP2022-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
93,324 GBP2023-06-30
93,324 GBP2022-06-30
Deferred Tax Liabilities
93,324 GBP2023-06-30
93,324 GBP2022-06-30
93,324 GBP2021-06-30
Par Value of Share
Class 1 ordinary share
1 GBP/shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-06-30
Nominal value of allotted share capital
Class 1 ordinary share
100 GBP2022-07-01 ~ 2023-06-30
100 GBP2021-07-01 ~ 2022-06-30