Cost of Sales
-8,689,560 GBP2024-04-01 ~ 2025-03-31
-9,400,936 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-5,098,038 GBP2024-04-01 ~ 2025-03-31
-4,324,218 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
360,816 GBP2024-04-01 ~ 2025-03-31
401,919 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
531,799 GBP2024-04-01 ~ 2025-03-31
-120,757 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-04-01 ~ 2025-03-31
14,000 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
531,799 GBP2024-04-01 ~ 2025-03-31
-106,757 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Other than goodwill
4,989,041 GBP2025-03-31
4,958,531 GBP2024-03-31
Property, Plant & Equipment
1,950,854 GBP2025-03-31
1,952,268 GBP2024-03-31
Investment Property
299,472 GBP2025-03-31
299,472 GBP2024-03-31
Fixed Assets
7,239,367 GBP2025-03-31
7,210,271 GBP2024-03-31
Debtors
3,165,830 GBP2025-03-31
3,040,746 GBP2024-03-31
Cash at bank and in hand
9,331,062 GBP2025-03-31
8,878,449 GBP2024-03-31
Current Assets
12,496,892 GBP2025-03-31
11,919,195 GBP2024-03-31
Creditors
Amounts falling due within one year
-11,800,618 GBP2025-03-31
-10,905,624 GBP2024-03-31
Net Current Assets/Liabilities
696,274 GBP2025-03-31
1,013,571 GBP2024-03-31
Total Assets Less Current Liabilities
7,935,641 GBP2025-03-31
8,223,842 GBP2024-03-31
Net Assets/Liabilities
7,487,641 GBP2025-03-31
7,775,842 GBP2024-03-31
Equity
Called up share capital
50,000 GBP2025-03-31
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Revaluation reserve
133,019 GBP2025-03-31
133,019 GBP2024-03-31
133,019 GBP2023-03-31
Retained earnings (accumulated losses)
7,304,622 GBP2025-03-31
7,592,823 GBP2024-03-31
7,711,580 GBP2023-03-31
Equity
7,487,641 GBP2025-03-31
7,775,842 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
531,799 GBP2024-04-01 ~ 2025-03-31
-106,757 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-12,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-820,000 GBP2024-04-01 ~ 2025-03-31
Audit Fees/Expenses
29,100 GBP2024-04-01 ~ 2025-03-31
27,750 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
932024-04-01 ~ 2025-03-31
952023-04-01 ~ 2024-03-31
Wages/Salaries
5,410,906 GBP2024-04-01 ~ 2025-03-31
5,316,344 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
944,227 GBP2024-04-01 ~ 2025-03-31
780,523 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
7,189,183 GBP2024-04-01 ~ 2025-03-31
6,929,563 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
646,515 GBP2024-04-01 ~ 2025-03-31
586,570 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-04-01 ~ 2025-03-31
-14,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
9,877,381 GBP2025-03-31
11,052,891 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,888,340 GBP2025-03-31
6,094,360 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,531,301 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
4,989,041 GBP2025-03-31
4,958,531 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,850,000 GBP2025-03-31
1,850,000 GBP2024-03-31
Furniture and fittings
237,169 GBP2025-03-31
209,871 GBP2024-03-31
Computers
272,237 GBP2025-03-31
248,822 GBP2024-03-31
Motor vehicles
312,865 GBP2025-03-31
303,126 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,672,271 GBP2025-03-31
2,652,913 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Computers
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-69,685 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-110,779 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
63,750 GBP2025-03-31
42,500 GBP2024-03-31
Furniture and fittings
203,775 GBP2025-03-31
163,655 GBP2024-03-31
Computers
223,352 GBP2025-03-31
190,616 GBP2024-03-31
Motor vehicles
230,540 GBP2025-03-31
262,780 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
721,417 GBP2025-03-31
700,645 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
21,250 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
40,120 GBP2024-04-01 ~ 2025-03-31
Computers
32,736 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
37,445 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
131,551 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Computers
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-69,685 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-110,779 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,786,250 GBP2025-03-31
1,807,500 GBP2024-03-31
Furniture and fittings
33,394 GBP2025-03-31
46,216 GBP2024-03-31
Computers
48,885 GBP2025-03-31
58,206 GBP2024-03-31
Motor vehicles
82,325 GBP2025-03-31
40,346 GBP2024-03-31
Investment Property - Fair Value Model
299,472 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,155,435 GBP2025-03-31
2,112,231 GBP2024-03-31
Other Debtors
Current
144,461 GBP2025-03-31
33,250 GBP2024-03-31
Prepayments/Accrued Income
Current
865,934 GBP2025-03-31
895,265 GBP2024-03-31
Trade Creditors/Trade Payables
Current
433,098 GBP2025-03-31
81,624 GBP2024-03-31
Amounts owed to group undertakings
Current
4,322,333 GBP2025-03-31
4,322,333 GBP2024-03-31
Other Taxation & Social Security Payable
Current
205,417 GBP2025-03-31
427,023 GBP2024-03-31
Other Creditors
Current
559,766 GBP2025-03-31
276,260 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
190,555 GBP2025-03-31
142,012 GBP2024-03-31
Creditors
Current
11,800,618 GBP2025-03-31
10,905,624 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2025-03-31
50,000 shares2024-03-31