Cost of Sales
-9,400,936 GBP2023-04-01 ~ 2024-03-31
-9,685,424 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-4,324,218 GBP2023-04-01 ~ 2024-03-31
-4,561,967 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
401,919 GBP2023-04-01 ~ 2024-03-31
156,213 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-120,757 GBP2023-04-01 ~ 2024-03-31
-1,392,898 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-106,757 GBP2023-04-01 ~ 2024-03-31
-993,946 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Other
4,958,531 GBP2024-03-31
4,989,007 GBP2023-03-31
Property, Plant & Equipment
1,952,268 GBP2024-03-31
2,012,614 GBP2023-03-31
Investment Property
299,472 GBP2024-03-31
299,472 GBP2023-03-31
Fixed Assets
7,210,271 GBP2024-03-31
7,301,093 GBP2023-03-31
Debtors
3,040,746 GBP2024-03-31
3,432,678 GBP2023-03-31
Cash at bank and in hand
8,878,449 GBP2024-03-31
8,059,737 GBP2023-03-31
Current Assets
11,919,195 GBP2024-03-31
11,492,415 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-10,905,624 GBP2024-03-31
-10,436,909 GBP2023-03-31
Net Current Assets/Liabilities
1,013,571 GBP2024-03-31
1,055,506 GBP2023-03-31
Total Assets Less Current Liabilities
8,223,842 GBP2024-03-31
8,356,599 GBP2023-03-31
Net Assets/Liabilities
7,775,842 GBP2024-03-31
7,894,599 GBP2023-03-31
Equity
Called up share capital
50,000 GBP2024-03-31
50,000 GBP2023-03-31
50,000 GBP2022-03-31
Revaluation reserve
133,019 GBP2024-03-31
133,019 GBP2023-03-31
133,019 GBP2022-03-31
Retained earnings (accumulated losses)
7,592,823 GBP2024-03-31
7,711,580 GBP2023-03-31
8,705,526 GBP2022-03-31
Equity
7,775,842 GBP2024-03-31
7,894,599 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-106,757 GBP2023-04-01 ~ 2024-03-31
-993,946 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-12,000 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
952023-04-01 ~ 2024-03-31
992022-04-01 ~ 2023-03-31
Wages/Salaries
5,316,344 GBP2023-04-01 ~ 2024-03-31
5,545,077 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
780,523 GBP2023-04-01 ~ 2024-03-31
405,945 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
6,929,563 GBP2023-04-01 ~ 2024-03-31
6,821,442 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
522,566 GBP2023-04-01 ~ 2024-03-31
629,705 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
24,125 GBP2023-04-01 ~ 2024-03-31
25,850 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,000 GBP2023-04-01 ~ 2024-03-31
-423,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
11,052,891 GBP2024-03-31
9,677,662 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
6,094,360 GBP2024-03-31
4,688,655 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,405,705 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
4,958,531 GBP2024-03-31
4,989,007 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,850,000 GBP2024-03-31
1,850,000 GBP2023-03-31
Furniture and fittings
209,871 GBP2024-03-31
317,741 GBP2023-03-31
Computers
248,822 GBP2024-03-31
566,674 GBP2023-03-31
Motor vehicles
303,126 GBP2024-03-31
303,126 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,652,913 GBP2024-03-31
3,078,635 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-108,228 GBP2023-04-01 ~ 2024-03-31
Computers
-361,322 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-469,550 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
42,500 GBP2024-03-31
44,241 GBP2023-03-31
Furniture and fittings
163,655 GBP2024-03-31
225,395 GBP2023-03-31
Computers
190,616 GBP2024-03-31
518,623 GBP2023-03-31
Motor vehicles
262,780 GBP2024-03-31
236,669 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
700,645 GBP2024-03-31
1,066,021 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
-1,741 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
46,488 GBP2023-04-01 ~ 2024-03-31
Computers
33,315 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
26,111 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
104,174 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-108,228 GBP2023-04-01 ~ 2024-03-31
Computers
-361,322 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-469,550 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,807,500 GBP2024-03-31
1,805,759 GBP2023-03-31
Furniture and fittings
46,216 GBP2024-03-31
92,346 GBP2023-03-31
Computers
58,206 GBP2024-03-31
48,051 GBP2023-03-31
Motor vehicles
40,346 GBP2024-03-31
66,457 GBP2023-03-31
Investment Property - Fair Value Model
299,472 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,112,231 GBP2024-03-31
2,284,068 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-03-31
321,014 GBP2023-03-31
Other Debtors
Current
33,250 GBP2024-03-31
29,533 GBP2023-03-31
Prepayments/Accrued Income
Current
895,265 GBP2024-03-31
798,063 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,040,746 GBP2024-03-31
3,432,678 GBP2023-03-31
Trade Creditors/Trade Payables
Current
81,624 GBP2024-03-31
205,374 GBP2023-03-31
Amounts owed to group undertakings
Current
4,322,333 GBP2024-03-31
4,322,333 GBP2023-03-31
Other Taxation & Social Security Payable
Current
427,023 GBP2024-03-31
495,467 GBP2023-03-31
Other Creditors
Current
276,260 GBP2024-03-31
345,629 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
142,012 GBP2024-03-31
134,221 GBP2023-03-31
Creditors
Current
10,905,624 GBP2024-03-31
10,436,909 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
117,600 GBP2024-03-31
201,600 GBP2023-03-31
Between two and five year
0 GBP2024-03-31
117,600 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
117,600 GBP2024-03-31
319,200 GBP2023-03-31