77400 - Leasing Of Intellectual Property And Similar Products, Except Copyright Works
Cost of Sales
-3,476,761 GBP2024-06-01 ~ 2025-05-31
-3,944,354 GBP2023-06-01 ~ 2024-05-31
Distribution Costs
-792,250 GBP2024-06-01 ~ 2025-05-31
-790,478 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-4,801,548 GBP2024-06-01 ~ 2025-05-31
-5,401,235 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
288 GBP2024-06-01 ~ 2025-05-31
0 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
-225,938 GBP2024-06-01 ~ 2025-05-31
1,771,922 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
-253,102 GBP2024-06-01 ~ 2025-05-31
944,931 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
-253,102 GBP2024-06-01 ~ 2025-05-31
1,373,362 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
Other than goodwill
2,901,291 GBP2025-05-31
1,970,494 GBP2024-05-31
Property, Plant & Equipment
726,666 GBP2025-05-31
825,308 GBP2024-05-31
Fixed Assets
3,627,957 GBP2025-05-31
2,795,802 GBP2024-05-31
Debtors
2,015,600 GBP2025-05-31
1,719,615 GBP2024-05-31
Cash at bank and in hand
1,723 GBP2025-05-31
96,176 GBP2024-05-31
Current Assets
5,925,018 GBP2025-05-31
6,179,091 GBP2024-05-31
Creditors
Amounts falling due within one year
-2,864,790 GBP2025-05-31
-2,385,070 GBP2024-05-31
Net Current Assets/Liabilities
3,060,228 GBP2025-05-31
3,794,021 GBP2024-05-31
Total Assets Less Current Liabilities
6,688,185 GBP2025-05-31
6,589,823 GBP2024-05-31
Creditors
Amounts falling due after one year
-480,556 GBP2025-05-31
-329,092 GBP2024-05-31
Net Assets/Liabilities
6,207,629 GBP2025-05-31
6,260,731 GBP2024-05-31
Equity
Called up share capital
1,061,798 GBP2025-05-31
1,061,797 GBP2024-05-31
1,033,476 GBP2023-05-31
Share premium
1,086,707 GBP2025-05-31
886,708 GBP2024-05-31
0 GBP2023-05-31
Capital redemption reserve
84,971 GBP2025-05-31
84,971 GBP2024-05-31
0 GBP2023-05-31
Retained earnings (accumulated losses)
3,974,153 GBP2025-05-31
4,227,255 GBP2024-05-31
299,038 GBP2023-05-31
Equity
6,207,629 GBP2025-05-31
6,260,731 GBP2024-05-31
Revaluation reserve
0 GBP2025-05-31
0 GBP2024-05-31
3,036,351 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
-253,102 GBP2024-06-01 ~ 2025-05-31
944,931 GBP2023-06-01 ~ 2024-05-31
Issue of Equity Instruments
Called up share capital
1 GBP2024-06-01 ~ 2025-05-31
113,292 GBP2023-06-01 ~ 2024-05-31
Issue of Equity Instruments
200,000 GBP2024-06-01 ~ 2025-05-31
1,000,000 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
35,125 GBP2024-06-01 ~ 2025-05-31
33,450 GBP2023-06-01 ~ 2024-05-31
Average Number of Employees
712024-06-01 ~ 2025-05-31
762023-06-01 ~ 2024-05-31
Wages/Salaries
2,463,644 GBP2024-06-01 ~ 2025-05-31
2,935,135 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
275,509 GBP2024-06-01 ~ 2025-05-31
305,882 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
3,150,702 GBP2024-06-01 ~ 2025-05-31
3,662,114 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
342,349 GBP2024-06-01 ~ 2025-05-31
630,529 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-06-01 ~ 2025-05-31
144,575 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Development expenditure
3,835,613 GBP2025-05-31
2,522,510 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
934,322 GBP2025-05-31
552,016 GBP2024-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
382,306 GBP2024-06-01 ~ 2025-05-31
Intangible Assets
Development expenditure
2,901,291 GBP2025-05-31
1,970,494 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,626,300 GBP2025-05-31
1,560,630 GBP2024-05-31
Furniture and fittings
675,570 GBP2025-05-31
675,570 GBP2024-05-31
Motor vehicles
25,221 GBP2025-05-31
25,221 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
2,327,091 GBP2025-05-31
2,261,421 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
952,761 GBP2025-05-31
816,280 GBP2024-05-31
Furniture and fittings
632,231 GBP2025-05-31
609,280 GBP2024-05-31
Motor vehicles
15,433 GBP2025-05-31
10,553 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,600,425 GBP2025-05-31
1,436,113 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
136,481 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
22,951 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
4,880 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
164,312 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Plant and equipment
673,539 GBP2025-05-31
744,350 GBP2024-05-31
Furniture and fittings
43,339 GBP2025-05-31
66,290 GBP2024-05-31
Motor vehicles
9,788 GBP2025-05-31
14,668 GBP2024-05-31
Finished Goods/Goods for Resale
1,900,481 GBP2025-05-31
1,894,377 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
335,199 GBP2025-05-31
384,609 GBP2024-05-31
Amount of corporation tax that is recoverable
Current
133,404 GBP2025-05-31
0 GBP2024-05-31
Other Debtors
Current
581,824 GBP2025-05-31
600,212 GBP2024-05-31
Prepayments/Accrued Income
Current
933,881 GBP2025-05-31
734,794 GBP2024-05-31
Bank Borrowings/Overdrafts
Current
817,237 GBP2025-05-31
404,856 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
162,253 GBP2025-05-31
135,542 GBP2024-05-31
Trade Creditors/Trade Payables
Current
1,418,294 GBP2025-05-31
944,812 GBP2024-05-31
Corporation Tax Payable
Current
44,042 GBP2025-05-31
171,133 GBP2024-05-31
Other Taxation & Social Security Payable
Current
121,870 GBP2025-05-31
326,269 GBP2024-05-31
Other Creditors
Current
172,112 GBP2025-05-31
46,600 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
128,982 GBP2025-05-31
355,858 GBP2024-05-31
Creditors
Current
2,864,790 GBP2025-05-31
2,385,070 GBP2024-05-31
Bank Borrowings/Overdrafts
Non-current
260,983 GBP2025-05-31
0 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
219,573 GBP2025-05-31
329,092 GBP2024-05-31
Creditors
Non-current
480,556 GBP2025-05-31
329,092 GBP2024-05-31
Bank Borrowings
319,160 GBP2025-05-31
0 GBP2024-05-31
Total Borrowings
1,078,220 GBP2025-05-31
404,856 GBP2024-05-31
Current
817,237 GBP2025-05-31
404,856 GBP2024-05-31
Non-current
260,983 GBP2025-05-31
0 GBP2024-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
162,253 GBP2025-05-31
135,542 GBP2024-05-31
Minimum gross finance lease payments owing
381,826 GBP2025-05-31
464,634 GBP2024-05-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
848,006 shares2025-05-31
848,005 shares2024-05-31
Par Value of Share
Class 2 ordinary share
75 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
285,055 shares2025-05-31
285,055 shares2024-05-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2025-05-31
1 shares2024-05-31
Equity
Called up share capital
1,061,798 GBP2025-05-31
1,061,797 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
505,679 GBP2025-05-31
Between two and five year
1,859,478 GBP2025-05-31
More than five year
3,888,978 GBP2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,254,135 GBP2025-05-31
6,686,308 GBP2024-05-31