Par Value of Share
Class 1 ordinary share
12022-06-01 ~ 2023-10-31
Turnover/Revenue
1,073,124 GBP2022-06-01 ~ 2023-10-31
567,302 GBP2021-06-01 ~ 2022-05-31
Cost of Sales
24,258 GBP2022-06-01 ~ 2023-10-31
147,672 GBP2021-06-01 ~ 2022-05-31
Gross Profit/Loss
1,048,866 GBP2022-06-01 ~ 2023-10-31
419,630 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
227,677 GBP2022-06-01 ~ 2023-10-31
74,626 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
969,543 GBP2022-06-01 ~ 2023-10-31
245,508 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
-64 GBP2022-06-01 ~ 2023-10-31
99,496 GBP2021-06-01 ~ 2022-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
8,059 GBP2022-06-01 ~ 2023-10-31
19,476 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
-8,123 GBP2022-06-01 ~ 2023-10-31
80,020 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
-8,123 GBP2022-06-01 ~ 2023-10-31
80,020 GBP2021-06-01 ~ 2022-05-31
Intangible Assets
593,160 GBP2022-05-31
Property, Plant & Equipment
32,237 GBP2023-10-31
49,036 GBP2022-05-31
Fixed Assets - Investments
1,201 GBP2023-10-31
1,201 GBP2022-05-31
Fixed Assets
33,438 GBP2023-10-31
643,397 GBP2022-05-31
Total Inventories
183,296 GBP2022-05-31
Debtors
3,722,696 GBP2023-10-31
1,475,407 GBP2022-05-31
Cash at bank and in hand
164,322 GBP2023-10-31
40,193 GBP2022-05-31
Current Assets
3,887,018 GBP2023-10-31
1,698,896 GBP2022-05-31
Creditors
Current
3,790,117 GBP2023-10-31
2,211,890 GBP2022-05-31
Net Current Assets/Liabilities
96,901 GBP2023-10-31
-512,994 GBP2022-05-31
Total Assets Less Current Liabilities
130,339 GBP2023-10-31
130,403 GBP2022-05-31
Net Assets/Liabilities
122,280 GBP2023-10-31
130,403 GBP2022-05-31
Equity
Called up share capital
1,000 GBP2023-10-31
1,000 GBP2022-05-31
1,000 GBP2021-05-31
Retained earnings (accumulated losses)
121,280 GBP2023-10-31
129,403 GBP2022-05-31
49,383 GBP2021-05-31
Equity
122,280 GBP2023-10-31
130,403 GBP2022-05-31
50,383 GBP2021-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-8,123 GBP2022-06-01 ~ 2023-10-31
80,020 GBP2021-06-01 ~ 2022-05-31
Wages/Salaries
847,410 GBP2022-06-01 ~ 2023-10-31
442,497 GBP2021-06-01 ~ 2022-05-31
Social Security Costs
98,622 GBP2022-06-01 ~ 2023-10-31
47,160 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,150 GBP2022-06-01 ~ 2023-10-31
6,945 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
964,182 GBP2022-06-01 ~ 2023-10-31
496,602 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
152022-06-01 ~ 2023-10-31
102021-06-01 ~ 2022-05-31
Director Remuneration
229,166 GBP2022-06-01 ~ 2023-10-31
81,667 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
26,989 GBP2022-06-01 ~ 2023-10-31
18,249 GBP2021-06-01 ~ 2022-05-31
Current Tax for the Period
26,976 GBP2021-06-01 ~ 2022-05-31
Tax Expense/Credit at Applicable Tax Rate
-14 GBP2022-06-01 ~ 2023-10-31
18,904 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Net goodwill
741,450 GBP2022-05-31
Intangible assets - Disposals
Net goodwill
-741,450 GBP2022-06-01 ~ 2023-10-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
148,290 GBP2022-05-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-148,290 GBP2022-06-01 ~ 2023-10-31
Intangible Assets
Net goodwill
593,160 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Computers
83,143 GBP2023-10-31
76,760 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
86,825 GBP2023-10-31
76,760 GBP2022-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-1,500 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-1,500 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,182 GBP2023-10-31
Motor vehicles
1,500 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
53,362 GBP2023-10-31
27,724 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
54,588 GBP2023-10-31
27,724 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
788 GBP2022-06-01 ~ 2023-10-31
Motor vehicles
563 GBP2022-06-01 ~ 2023-10-31
Computers
25,638 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
26,989 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-125 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-125 GBP2022-06-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
788 GBP2023-10-31
Motor vehicles
438 GBP2023-10-31
Property, Plant & Equipment
Furniture and fittings
1,394 GBP2023-10-31
Motor vehicles
1,062 GBP2023-10-31
Computers
29,781 GBP2023-10-31
49,036 GBP2022-05-31
Investments in Group Undertakings
Cost valuation
1,201 GBP2022-05-31
Investments in Group Undertakings
1,201 GBP2023-10-31
1,201 GBP2022-05-31
Raw Materials
183,296 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
42,840 GBP2023-10-31
442,951 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
2,772,467 GBP2023-10-31
141,532 GBP2022-05-31
Other Debtors
Current
100 GBP2023-10-31
85,954 GBP2022-05-31
Prepayments
Current
897,289 GBP2023-10-31
804,970 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
3,722,696 GBP2023-10-31
1,475,407 GBP2022-05-31
Trade Creditors/Trade Payables
Current
84,976 GBP2023-10-31
1 GBP2022-05-31
Amounts owed to group undertakings
Current
2,499,236 GBP2023-10-31
858,002 GBP2022-05-31
Corporation Tax Payable
Current
104 GBP2023-10-31
30,994 GBP2022-05-31
Other Taxation & Social Security Payable
Current
20,223 GBP2023-10-31
23,371 GBP2022-05-31
Other Creditors
Current
1,006,416 GBP2023-10-31
966,091 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
5,233 GBP2023-10-31
221,241 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
507,500 GBP2023-10-31
507,500 GBP2022-05-31
Between one and five year
253,750 GBP2023-10-31
1,015,000 GBP2022-05-31
All periods
761,250 GBP2023-10-31
1,522,500 GBP2022-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
8,059 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-10-31