Intangible Assets
588,432 GBP2024-05-31
504,172 GBP2023-05-31
Property, Plant & Equipment
33,580 GBP2024-05-31
31,048 GBP2023-05-31
Fixed Assets
622,012 GBP2024-05-31
535,220 GBP2023-05-31
Debtors
Non-current
130,000 GBP2024-05-31
130,000 GBP2023-05-31
Current
618,850 GBP2024-05-31
856,174 GBP2023-05-31
Cash at bank and in hand
160,572 GBP2024-05-31
383,107 GBP2023-05-31
Current Assets
909,422 GBP2024-05-31
1,369,281 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-468,877 GBP2024-05-31
Net Current Assets/Liabilities
440,545 GBP2024-05-31
703,094 GBP2023-05-31
Total Assets Less Current Liabilities
1,062,557 GBP2024-05-31
1,238,314 GBP2023-05-31
Net Assets/Liabilities
920,404 GBP2024-05-31
1,071,702 GBP2023-05-31
Equity
Called up share capital
630 GBP2024-05-31
630 GBP2023-05-31
Share premium
522,292 GBP2024-05-31
522,292 GBP2023-05-31
Capital redemption reserve
500 GBP2024-05-31
500 GBP2023-05-31
Retained earnings (accumulated losses)
396,982 GBP2024-05-31
548,280 GBP2023-05-31
Equity
920,404 GBP2024-05-31
1,071,702 GBP2023-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-06-01 ~ 2024-05-31
Motor vehicles
252023-06-01 ~ 2024-05-31
Furniture and fittings
252023-06-01 ~ 2024-05-31
Office equipment
252023-06-01 ~ 2024-05-31
Average Number of Employees
142023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Development expenditure
3,033,913 GBP2024-05-31
2,724,665 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,445,481 GBP2024-05-31
2,220,493 GBP2023-05-31
Intangible Assets
Development expenditure
588,432 GBP2024-05-31
504,172 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,430 GBP2024-05-31
109,038 GBP2023-05-31
Motor vehicles
21,128 GBP2024-05-31
21,128 GBP2023-05-31
Office equipment
49,689 GBP2024-05-31
36,539 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
72,247 GBP2024-05-31
166,705 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-109,038 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-109,038 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
109,038 GBP2023-05-31
Motor vehicles
21,128 GBP2023-05-31
Office equipment
5,491 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
135,657 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
11,849 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
12,048 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-109,038 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-109,038 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
199 GBP2024-05-31
Motor vehicles
21,128 GBP2024-05-31
Office equipment
17,340 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
38,667 GBP2024-05-31
Property, Plant & Equipment
Plant and equipment
1,231 GBP2024-05-31
Office equipment
32,349 GBP2024-05-31
31,048 GBP2023-05-31
Other Debtors
Non-current
130,000 GBP2024-05-31
130,000 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
224,776 GBP2024-05-31
591,517 GBP2023-05-31
Called-up share capital (not paid)
Current
120,000 GBP2024-05-31
120,000 GBP2023-05-31
Prepayments/Accrued Income
Current
117,145 GBP2024-05-31
66,529 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
126,941 GBP2024-05-31
78,128 GBP2023-05-31
Bank Borrowings
Current
46,151 GBP2024-05-31
43,008 GBP2023-05-31
Trade Creditors/Trade Payables
Current
37,028 GBP2024-05-31
77,856 GBP2023-05-31
Taxation/Social Security Payable
Current
78,078 GBP2024-05-31
131,361 GBP2023-05-31
Other Creditors
Current
84,023 GBP2024-05-31
93,884 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
223,597 GBP2024-05-31
320,078 GBP2023-05-31
Creditors
Current
468,877 GBP2024-05-31
666,187 GBP2023-05-31
Bank Borrowings
Non-current
25,428 GBP2024-05-31
70,806 GBP2023-05-31
Creditors
Non-current
25,428 GBP2024-05-31
70,806 GBP2023-05-31
Net Deferred Tax Liability/Asset
-116,725 GBP2024-05-31
-95,806 GBP2023-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-20,919 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-155,503 GBP2024-05-31
-133,805 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
578,320 shares2024-05-31
578,320 shares2023-05-31
Par Value of Share
Class 1 ordinary share
0.0012023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,625 GBP2024-05-31
74,250 GBP2023-05-31
Between one and five year
20,625 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,625 GBP2024-05-31
94,875 GBP2023-05-31