Average Number of Employees
1752023-07-01 ~ 2024-06-30
1662022-07-01 ~ 2023-06-30
Turnover/Revenue
17,392,075 GBP2023-07-01 ~ 2024-06-30
18,389,505 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-8,052,507 GBP2023-07-01 ~ 2024-06-30
-8,224,920 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
9,339,568 GBP2023-07-01 ~ 2024-06-30
10,164,585 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-8,395,470 GBP2023-07-01 ~ 2024-06-30
-8,413,674 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,119,580 GBP2023-07-01 ~ 2024-06-30
1,750,911 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
2,448 GBP2023-07-01 ~ 2024-06-30
616 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,087,584 GBP2023-07-01 ~ 2024-06-30
1,735,059 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
2,048,597 GBP2023-07-01 ~ 2024-06-30
2,584,307 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
9,946,268 GBP2024-06-30
7,389,799 GBP2023-06-30
Property, Plant & Equipment
1,052,775 GBP2024-06-30
1,311,317 GBP2023-06-30
Fixed Assets - Investments
213,082 GBP2024-06-30
213,082 GBP2023-06-30
Fixed Assets
11,212,125 GBP2024-06-30
8,914,198 GBP2023-06-30
Total Inventories
236,645 GBP2024-06-30
456,082 GBP2023-06-30
Debtors
Non-current
8,022,376 GBP2024-06-30
7,255,243 GBP2023-06-30
Current
4,773,530 GBP2024-06-30
6,737,177 GBP2023-06-30
Cash at bank and in hand
1,341,586 GBP2024-06-30
586,333 GBP2023-06-30
Current Assets
14,374,137 GBP2024-06-30
15,034,835 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-6,301,062 GBP2024-06-30
Net Current Assets/Liabilities
8,073,075 GBP2024-06-30
8,851,325 GBP2023-06-30
Total Assets Less Current Liabilities
19,285,200 GBP2024-06-30
17,765,523 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-1,000,005 GBP2023-06-30
Net Assets/Liabilities
17,987,343 GBP2024-06-30
15,938,746 GBP2023-06-30
Equity
Called up share capital
300,000 GBP2024-06-30
300,000 GBP2023-06-30
300,000 GBP2022-07-01
Retained earnings (accumulated losses)
17,687,343 GBP2024-06-30
15,638,746 GBP2023-06-30
13,209,439 GBP2022-07-01
Equity
17,987,343 GBP2024-06-30
15,938,746 GBP2023-06-30
13,509,439 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
2,048,597 GBP2023-07-01 ~ 2024-06-30
2,584,307 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-155,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-155,000 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
24,250 GBP2023-07-01 ~ 2024-06-30
24,250 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
8,321,607 GBP2023-07-01 ~ 2024-06-30
8,570,031 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
1,239,966 GBP2023-07-01 ~ 2024-06-30
1,021,184 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
10,445,244 GBP2023-07-01 ~ 2024-06-30
10,267,475 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
51,625 GBP2023-07-01 ~ 2024-06-30
105,601 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-132,066 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
271,896 GBP2023-07-01 ~ 2024-06-30
366,340 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
155,000 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
84,936 GBP2024-06-30
84,936 GBP2023-06-30
Development expenditure
11,957,418 GBP2024-06-30
9,375,449 GBP2023-06-30
Goodwill
286,543 GBP2024-06-30
286,543 GBP2023-06-30
Intangible Assets - Gross Cost
12,328,897 GBP2024-06-30
9,746,928 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
84,936 GBP2024-06-30
84,936 GBP2023-06-30
Development expenditure
2,011,150 GBP2024-06-30
1,985,650 GBP2023-06-30
Goodwill
286,543 GBP2024-06-30
286,543 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
2,382,629 GBP2024-06-30
2,357,129 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
25,500 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Development expenditure
9,946,268 GBP2024-06-30
7,389,799 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
843,360 GBP2024-06-30
891,443 GBP2023-06-30
Office equipment
4,107,647 GBP2024-06-30
4,018,376 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
5,015,691 GBP2024-06-30
4,974,503 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-74,804 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-74,804 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
661,399 GBP2023-06-30
Office equipment
2,952,088 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,663,186 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
284,275 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
350,869 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-51,139 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-51,139 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
673,108 GBP2024-06-30
Office equipment
3,236,363 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,962,916 GBP2024-06-30
Property, Plant & Equipment
Furniture and fittings
170,252 GBP2024-06-30
230,044 GBP2023-06-30
Office equipment
871,284 GBP2024-06-30
1,066,288 GBP2023-06-30
Land and buildings
11,239 GBP2024-06-30
14,985 GBP2023-06-30
Finished Goods/Goods for Resale
236,645 GBP2024-06-30
456,082 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
273,324 GBP2024-06-30
717,796 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,536,288 GBP2024-06-30
2,000,000 GBP2023-06-30
Other Debtors
Current
825,966 GBP2024-06-30
2,414,539 GBP2023-06-30
Prepayments/Accrued Income
Current
2,137,952 GBP2024-06-30
1,604,842 GBP2023-06-30
Cash and Cash Equivalents
1,341,586 GBP2024-06-30
586,333 GBP2023-06-30
Bank Borrowings
Current
106,863 GBP2024-06-30
86,250 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,940,579 GBP2024-06-30
1,445,570 GBP2023-06-30
Taxation/Social Security Payable
Current
769,230 GBP2024-06-30
1,003,731 GBP2023-06-30
Other Creditors
Current
470,317 GBP2024-06-30
10,271 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
3,014,073 GBP2024-06-30
3,637,688 GBP2023-06-30
Creditors
Current
6,301,062 GBP2024-06-30
6,183,510 GBP2023-06-30
Bank Borrowings
Non-current
133,579 GBP2024-06-30
Other Creditors
Non-current
469,572 GBP2024-06-30
1,000,005 GBP2023-06-30
Creditors
Non-current
603,151 GBP2024-06-30
1,000,005 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
106,863 GBP2024-06-30
Non-current, Between one and two years
133,579 GBP2024-06-30
Total Borrowings
240,442 GBP2024-06-30
86,250 GBP2023-06-30
Net Deferred Tax Liability/Asset
-694,706 GBP2024-06-30
-826,772 GBP2023-06-30
-826,772 GBP2022-07-01
Deferred Tax Liabilities
Accelerated tax depreciation
-694,706 GBP2024-06-30
-826,772 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2024-06-30
300,000 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30