Average Number of Employees
1252024-07-01 ~ 2025-06-30
1422023-07-01 ~ 2024-06-30
Turnover/Revenue
11,302,988 GBP2024-07-01 ~ 2025-06-30
11,719,611 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-1,624,400 GBP2024-07-01 ~ 2025-06-30
-1,650,294 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
9,678,588 GBP2024-07-01 ~ 2025-06-30
10,069,317 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-9,086,865 GBP2024-07-01 ~ 2025-06-30
-10,862,869 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
618,963 GBP2024-07-01 ~ 2025-06-30
-784,532 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
623,759 GBP2024-07-01 ~ 2025-06-30
608,229 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,165,304 GBP2024-07-01 ~ 2025-06-30
-180,559 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,161,794 GBP2024-07-01 ~ 2025-06-30
-180,559 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
2,265,564 GBP2024-06-30
Property, Plant & Equipment
556,363 GBP2024-06-30
Fixed Assets - Investments
2 GBP2024-06-30
Fixed Assets
2,821,929 GBP2024-06-30
Total Inventories
9,786 GBP2024-06-30
Debtors
Current
18,300,055 GBP2025-06-30
19,526,707 GBP2024-06-30
Current assets - Investments
2 GBP2025-06-30
Cash at bank and in hand
24 GBP2025-06-30
1,056 GBP2024-06-30
Current Assets
21,845,609 GBP2025-06-30
19,537,549 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-9,300,757 GBP2025-06-30
-10,979,930 GBP2024-06-30
Net Current Assets/Liabilities
12,544,852 GBP2025-06-30
8,557,619 GBP2024-06-30
Total Assets Less Current Liabilities
12,544,852 GBP2025-06-30
11,379,548 GBP2024-06-30
Net Assets/Liabilities
12,496,284 GBP2025-06-30
11,334,490 GBP2024-06-30
Equity
Called up share capital
50 GBP2025-06-30
50 GBP2024-06-30
50 GBP2023-07-01
Capital redemption reserve
50 GBP2025-06-30
50 GBP2024-06-30
50 GBP2023-07-01
Retained earnings (accumulated losses)
12,496,184 GBP2025-06-30
11,334,390 GBP2024-06-30
11,514,949 GBP2023-07-01
Equity
12,496,284 GBP2025-06-30
11,334,490 GBP2024-06-30
11,515,049 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,161,794 GBP2024-07-01 ~ 2025-06-30
-180,559 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
34,990 GBP2024-07-01 ~ 2025-06-30
33,325 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
5,777,321 GBP2024-07-01 ~ 2025-06-30
6,803,655 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
697,646 GBP2024-07-01 ~ 2025-06-30
771,944 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
6,801,827 GBP2024-07-01 ~ 2025-06-30
7,934,375 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,510 GBP2024-07-01 ~ 2025-06-30
Tax Expense/Credit at Applicable Tax Rate
291,326 GBP2024-07-01 ~ 2025-06-30
-45,140 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
2,880,331 GBP2024-06-30
Intangible Assets - Gross Cost
2,925,305 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
44,974 GBP2024-06-30
Development expenditure
614,767 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
659,741 GBP2024-06-30
Intangible Assets
Development expenditure
2,265,564 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
97,639 GBP2024-06-30
Office equipment
50,326 GBP2024-06-30
Computers
1,310,752 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Computers
-482,103 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
97,639 GBP2024-06-30
Office equipment
49,360 GBP2024-06-30
Computers
1,290,357 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
525 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-482,103 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Office equipment
967 GBP2024-06-30
Computers
20,395 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
2,084,952 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
-495,665 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,528,590 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
14,850 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-495,665 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
535,001 GBP2024-06-30
Raw materials and consumables
9,786 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,558,207 GBP2025-06-30
3,099,438 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
16,258,580 GBP2025-06-30
15,855,507 GBP2024-06-30
Other Debtors
Current
100,479 GBP2025-06-30
89,055 GBP2024-06-30
Prepayments/Accrued Income
Current
382,789 GBP2025-06-30
482,707 GBP2024-06-30
Bank Overdrafts
-901,803 GBP2025-06-30
-679,590 GBP2024-06-30
Cash and Cash Equivalents
-901,779 GBP2025-06-30
-678,534 GBP2024-06-30
Bank Overdrafts
Current
901,803 GBP2025-06-30
679,590 GBP2024-06-30
Trade Creditors/Trade Payables
Current
445,813 GBP2025-06-30
543,371 GBP2024-06-30
Amounts owed to group undertakings
Current
118,500 GBP2025-06-30
Taxation/Social Security Payable
Current
981,670 GBP2025-06-30
1,209,248 GBP2024-06-30
Other Creditors
Current
61,848 GBP2025-06-30
84,892 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
6,791,123 GBP2025-06-30
8,462,829 GBP2024-06-30
Creditors
Current
9,300,757 GBP2025-06-30
10,979,930 GBP2024-06-30
Net Deferred Tax Liability/Asset
-48,568 GBP2025-06-30
-45,058 GBP2024-06-30
-45,058 GBP2023-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,510 GBP2024-07-01 ~ 2025-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
2,653 GBP2025-06-30
5,733 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2025-06-30
Par Value of Share
Class 1 ordinary share
1.002024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
330,862 GBP2025-06-30
189,953 GBP2024-06-30
Between one and five year
634,250 GBP2024-06-30
More than five year
253,700 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
330,862 GBP2025-06-30
1,077,903 GBP2024-06-30