Par Value of Share
Class 1 ordinary share
02024-04-01 ~ 2025-03-31
Intangible Assets
32 GBP2025-03-31
109,403 GBP2024-03-31
Property, Plant & Equipment
591,623 GBP2025-03-31
499,699 GBP2024-03-31
Fixed Assets - Investments
110,142,251 GBP2025-03-31
110,142,251 GBP2024-03-31
Fixed Assets
110,733,906 GBP2025-03-31
110,751,353 GBP2024-03-31
Debtors
11,022,405 GBP2025-03-31
14,587,445 GBP2024-03-31
Cash at bank and in hand
485,248 GBP2025-03-31
506,859 GBP2024-03-31
Current Assets
11,507,653 GBP2025-03-31
15,094,304 GBP2024-03-31
Net Current Assets/Liabilities
-42,378,972 GBP2025-03-31
-55,489,898 GBP2024-03-31
Total Assets Less Current Liabilities
68,354,934 GBP2025-03-31
55,261,455 GBP2024-03-31
Creditors
Non-current
-2,018,940 GBP2025-03-31
-2,012,270 GBP2024-03-31
Net Assets/Liabilities
66,230,809 GBP2025-03-31
53,176,359 GBP2024-03-31
Equity
Called up share capital
3,773,810 GBP2025-03-31
3,773,810 GBP2024-03-31
3,773,810 GBP2023-03-31
Share premium
39,028,617 GBP2025-03-31
39,028,617 GBP2024-03-31
39,028,617 GBP2023-03-31
Retained earnings (accumulated losses)
23,428,382 GBP2025-03-31
10,373,932 GBP2024-03-31
2,759,581 GBP2023-03-31
Equity
66,230,809 GBP2025-03-31
53,176,359 GBP2024-03-31
45,562,008 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
13,054,450 GBP2024-04-01 ~ 2025-03-31
7,614,351 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
13,054,450 GBP2024-04-01 ~ 2025-03-31
7,614,351 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
11072024-04-01 ~ 2025-03-31
10532023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Net goodwill
859,167 GBP2024-03-31
Development expenditure
900,000 GBP2024-03-31
Computer software
313,884 GBP2024-03-31
Intangible Assets - Gross Cost
2,073,051 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
859,167 GBP2025-03-31
751,772 GBP2024-03-31
Development expenditure
900,000 GBP2025-03-31
900,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
2,073,019 GBP2025-03-31
1,963,648 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
107,395 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
109,371 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Net goodwill
107,395 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
17,848 GBP2024-03-31
Plant and equipment
507,256 GBP2025-03-31
380,219 GBP2024-03-31
Furniture and fittings
574,485 GBP2025-03-31
532,666 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,782 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-84,514 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
12,232 GBP2024-03-31
Plant and equipment
310,015 GBP2025-03-31
287,389 GBP2024-03-31
Furniture and fittings
357,151 GBP2025-03-31
381,032 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
24,365 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
35,936 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,739 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-59,817 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
197,241 GBP2025-03-31
92,830 GBP2024-03-31
Furniture and fittings
217,334 GBP2025-03-31
151,634 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
10,986 GBP2025-03-31
10,986 GBP2024-03-31
Computers
1,132,221 GBP2025-03-31
1,138,444 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,242,796 GBP2025-03-31
2,080,163 GBP2024-03-31
Property, Plant & Equipment - Disposals
Computers
-6,722 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-93,018 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
10,436 GBP2025-03-31
9,404 GBP2024-03-31
Computers
959,311 GBP2025-03-31
890,407 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,651,173 GBP2025-03-31
1,580,464 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
1,032 GBP2024-04-01 ~ 2025-03-31
Computers
75,410 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
138,771 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-6,506 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-68,062 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
550 GBP2025-03-31
1,582 GBP2024-03-31
Computers
172,910 GBP2025-03-31
248,037 GBP2024-03-31
Investments in Group Undertakings
Cost valuation
108,476,250 GBP2024-03-31
Investments in Group Undertakings
108,476,250 GBP2025-03-31
108,476,250 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
5,662,665 GBP2025-03-31
8,890,872 GBP2024-03-31
Other Debtors
Current
126,833 GBP2025-03-31
35,460 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
31,243 GBP2025-03-31
674,977 GBP2024-03-31
Prepayments/Accrued Income
Current
2,147,360 GBP2025-03-31
3,608,955 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
11,022,405 GBP2025-03-31
Current, Amounts falling due within one year
14,587,445 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
35,486,035 GBP2024-03-31
Other Remaining Borrowings
Current
18,331,807 GBP2025-03-31
428,193 GBP2024-03-31
Trade Creditors/Trade Payables
Current
718,734 GBP2025-03-31
1,740,919 GBP2024-03-31
Other Taxation & Social Security Payable
Current
693,596 GBP2025-03-31
973,968 GBP2024-03-31
Other Creditors
Current
77,756 GBP2025-03-31
83,213 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
1,078,411 GBP2025-03-31
1,522,532 GBP2024-03-31
Other Remaining Borrowings
Non-current
2,018,940 GBP2025-03-31
2,012,270 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
34,365,628 GBP2024-03-31
Total Borrowings
Current, Amounts falling due within one year
35,914,228 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
152,497 GBP2025-03-31
191,263 GBP2024-03-31
Between one and five year
696,910 GBP2025-03-31
836,801 GBP2024-03-31
More than five year
647,760 GBP2025-03-31
All periods
1,497,167 GBP2025-03-31
1,028,064 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
105,185 GBP2025-03-31
72,826 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
105,185 GBP2025-03-31
72,826 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
377,381,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
13,054,450 GBP2024-04-01 ~ 2025-03-31
Profit/Loss
13,054,450 GBP2024-04-01 ~ 2025-03-31