Average Number of Employees
02022-06-01 ~ 2023-05-31
02021-06-01 ~ 2022-05-31
Intangible Assets
852,000 GBP2023-05-31
1,383,000 GBP2022-05-31
Property, Plant & Equipment
1,349,000 GBP2023-05-31
1,534,000 GBP2022-05-31
Fixed Assets - Investments
13,000 GBP2023-05-31
9,597,000 GBP2022-05-31
Fixed Assets
2,214,000 GBP2023-05-31
12,514,000 GBP2022-05-31
Debtors
Current
9,512,000 GBP2023-05-31
7,615,000 GBP2022-05-31
Cash at bank and in hand
5,332,000 GBP2023-05-31
2,111,000 GBP2022-05-31
Current Assets
14,844,000 GBP2023-05-31
9,726,000 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-8,662,000 GBP2023-05-31
-6,512,000 GBP2022-05-31
Net Current Assets/Liabilities
6,182,000 GBP2023-05-31
3,214,000 GBP2022-05-31
Total Assets Less Current Liabilities
8,396,000 GBP2023-05-31
15,728,000 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-6,000 GBP2023-05-31
-6,000 GBP2022-05-31
Net Assets/Liabilities
8,034,000 GBP2023-05-31
14,293,000 GBP2022-05-31
Equity
Called up share capital
4,000 GBP2023-05-31
4,000 GBP2022-05-31
4,000 GBP2021-06-01
Capital redemption reserve
2,000 GBP2023-05-31
2,000 GBP2022-05-31
2,000 GBP2021-06-01
Retained earnings (accumulated losses)
8,028,000 GBP2023-05-31
14,287,000 GBP2022-05-31
13,516,000 GBP2021-06-01
Profit/Loss
-991,000 GBP2022-06-01 ~ 2023-05-31
-682,000 GBP2021-06-01 ~ 2022-05-31
Equity
8,034,000 GBP2023-05-31
14,293,000 GBP2022-05-31
13,522,000 GBP2021-06-01
Profit/Loss
Retained earnings (accumulated losses)
-991,000 GBP2022-06-01 ~ 2023-05-31
-682,000 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-6,260,000 GBP2022-06-01 ~ 2023-05-31
771,000 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
-6,260,000 GBP2022-06-01 ~ 2023-05-31
771,000 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Development expenditure
2,394,000 GBP2023-05-31
2,336,000 GBP2022-05-31
Goodwill
1,189,000 GBP2023-05-31
1,189,000 GBP2022-05-31
Intangible Assets - Gross Cost
3,583,000 GBP2023-05-31
3,525,000 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,820,000 GBP2023-05-31
1,469,000 GBP2022-05-31
Goodwill
911,000 GBP2023-05-31
673,000 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
2,731,000 GBP2023-05-31
2,142,000 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
589,000 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Development expenditure
574,000 GBP2023-05-31
867,000 GBP2022-05-31
Goodwill
278,000 GBP2023-05-31
516,000 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,168,000 GBP2023-05-31
2,193,000 GBP2022-05-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-83,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
659,000 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
236,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-76,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
819,000 GBP2023-05-31
Property, Plant & Equipment
Furniture and fittings
1,349,000 GBP2023-05-31
1,534,000 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
2,094,000 GBP2023-05-31
1,830,000 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
3,990,000 GBP2023-05-31
4,442,000 GBP2022-05-31
Other Debtors
Current
908,000 GBP2023-05-31
392,000 GBP2022-05-31
Prepayments/Accrued Income
Current
992,000 GBP2023-05-31
846,000 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
494,000 GBP2023-05-31
105,000 GBP2022-05-31
Debtors - Deferred Tax Asset
Current
1,034,000 GBP2023-05-31
Cash and Cash Equivalents
5,335,000 GBP2023-05-31
2,111,000 GBP2022-05-31
Trade Creditors/Trade Payables
Current
516,000 GBP2023-05-31
438,000 GBP2022-05-31
Amounts owed to group undertakings
Current
661,000 GBP2023-05-31
262,000 GBP2022-05-31
Taxation/Social Security Payable
Current
709,000 GBP2023-05-31
569,000 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
6,776,000 GBP2023-05-31
5,243,000 GBP2022-05-31
Creditors
Current
8,662,000 GBP2023-05-31
6,512,000 GBP2022-05-31
Other Remaining Borrowings
Non-current
6,000 GBP2023-05-31
6,000 GBP2022-05-31
Creditors
Non-current
6,000 GBP2023-05-31
6,000 GBP2022-05-31
Net Deferred Tax Liability/Asset
1,034,000 GBP2023-05-31
-832,000 GBP2022-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,968,000 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-415,000 GBP2022-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2023-05-31
4,000 shares2022-05-31
Par Value of Share
Class 1 ordinary share
02022-06-01 ~ 2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
725,000 GBP2023-05-31
824,000 GBP2022-05-31
Between one and five year
943,000 GBP2023-05-31
1,668,000 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,668,000 GBP2023-05-31
2,492,000 GBP2022-05-31