Average Number of Employees
1662024-07-01 ~ 2025-06-30
1752023-07-01 ~ 2024-06-30
Turnover/Revenue
18,420,146 GBP2024-07-01 ~ 2025-06-30
17,392,075 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-7,308,573 GBP2024-07-01 ~ 2025-06-30
-8,052,507 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
11,111,573 GBP2024-07-01 ~ 2025-06-30
9,339,568 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-6,929,835 GBP2024-07-01 ~ 2025-06-30
-8,395,470 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
5,190,213 GBP2024-07-01 ~ 2025-06-30
1,119,580 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
24,113 GBP2024-07-01 ~ 2025-06-30
2,448 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
5,157,643 GBP2024-07-01 ~ 2025-06-30
1,087,584 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
5,651,872 GBP2024-07-01 ~ 2025-06-30
2,048,597 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
12,327,025 GBP2025-06-30
9,946,268 GBP2024-06-30
Property, Plant & Equipment
1,052,288 GBP2025-06-30
1,052,775 GBP2024-06-30
Fixed Assets - Investments
213,082 GBP2025-06-30
213,082 GBP2024-06-30
Fixed Assets
13,592,395 GBP2025-06-30
11,212,125 GBP2024-06-30
Total Inventories
436,839 GBP2025-06-30
236,645 GBP2024-06-30
Debtors
Non-current
7,494,998 GBP2025-06-30
8,022,376 GBP2024-06-30
Current
6,612,176 GBP2025-06-30
4,773,530 GBP2024-06-30
Cash at bank and in hand
2,827,057 GBP2025-06-30
1,341,586 GBP2024-06-30
Current Assets
17,371,070 GBP2025-06-30
14,374,137 GBP2024-06-30
Net Current Assets/Liabilities
9,262,604 GBP2025-06-30
8,073,075 GBP2024-06-30
Total Assets Less Current Liabilities
22,854,999 GBP2025-06-30
19,285,200 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-215,784 GBP2025-06-30
Net Assets/Liabilities
22,639,215 GBP2025-06-30
17,987,343 GBP2024-06-30
Equity
Called up share capital
300,000 GBP2025-06-30
300,000 GBP2024-06-30
300,000 GBP2023-07-01
Retained earnings (accumulated losses)
22,339,215 GBP2025-06-30
17,687,343 GBP2024-06-30
15,638,746 GBP2023-07-01
Equity
22,639,215 GBP2025-06-30
17,987,343 GBP2024-06-30
15,938,746 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
5,651,872 GBP2024-07-01 ~ 2025-06-30
2,048,597 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-07-01 ~ 2025-06-30
Dividends Paid
-1,000,000 GBP2024-07-01 ~ 2025-06-30
Audit Fees/Expenses
24,500 GBP2024-07-01 ~ 2025-06-30
24,500 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
7,191,504 GBP2024-07-01 ~ 2025-06-30
8,321,607 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
1,103,063 GBP2024-07-01 ~ 2025-06-30
1,239,966 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
9,188,507 GBP2024-07-01 ~ 2025-06-30
10,445,244 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
635 GBP2024-07-01 ~ 2025-06-30
51,625 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-694,706 GBP2024-07-01 ~ 2025-06-30
-132,066 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
1,289,411 GBP2024-07-01 ~ 2025-06-30
271,896 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
84,936 GBP2025-06-30
84,936 GBP2024-06-30
Development expenditure
14,363,675 GBP2025-06-30
11,957,418 GBP2024-06-30
Goodwill
197,023 GBP2025-06-30
286,543 GBP2024-06-30
Intangible Assets - Gross Cost
14,645,634 GBP2025-06-30
12,328,897 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
84,936 GBP2025-06-30
84,936 GBP2024-06-30
Development expenditure
2,036,650 GBP2025-06-30
2,011,150 GBP2024-06-30
Goodwill
197,023 GBP2025-06-30
286,543 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
2,318,609 GBP2025-06-30
2,382,629 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
25,500 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Development expenditure
12,327,025 GBP2025-06-30
9,946,268 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
786,908 GBP2025-06-30
843,360 GBP2024-06-30
Office equipment
4,335,723 GBP2025-06-30
4,107,647 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
5,134,979 GBP2025-06-30
5,015,691 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-86,071 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-138,407 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
575,286 GBP2025-06-30
673,108 GBP2024-06-30
Office equipment
3,497,316 GBP2025-06-30
3,236,363 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,082,691 GBP2025-06-30
3,962,916 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
50,343 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
314,106 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-86,071 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-132,237 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Furniture and fittings
211,622 GBP2025-06-30
170,252 GBP2024-06-30
Office equipment
838,407 GBP2025-06-30
871,284 GBP2024-06-30
Land and buildings
2,259 GBP2025-06-30
11,239 GBP2024-06-30
Finished Goods/Goods for Resale
436,839 GBP2025-06-30
236,645 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,442,529 GBP2025-06-30
273,324 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
1,690,481 GBP2025-06-30
1,536,288 GBP2024-06-30
Other Debtors
Current
1,666,436 GBP2025-06-30
825,966 GBP2024-06-30
Prepayments/Accrued Income
Current
1,812,730 GBP2025-06-30
2,137,952 GBP2024-06-30
Cash and Cash Equivalents
2,827,057 GBP2025-06-30
1,341,586 GBP2024-06-30
Bank Borrowings
Current
69,984 GBP2025-06-30
106,863 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,625,221 GBP2025-06-30
1,940,579 GBP2024-06-30
Corporation Tax Payable
Current
8,867 GBP2025-06-30
Taxation/Social Security Payable
Current
801,065 GBP2025-06-30
769,230 GBP2024-06-30
Other Creditors
Current
191,513 GBP2025-06-30
470,317 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
5,411,816 GBP2025-06-30
3,014,073 GBP2024-06-30
Creditors
Current
8,108,466 GBP2025-06-30
6,301,062 GBP2024-06-30
Bank Borrowings
Non-current
215,784 GBP2025-06-30
133,579 GBP2024-06-30
Other Creditors
Non-current
469,572 GBP2024-06-30
Creditors
Non-current
215,784 GBP2025-06-30
603,151 GBP2024-06-30
Bank Borrowings
Non-current, Between one and two years
215,784 GBP2025-06-30
Total Borrowings
285,768 GBP2025-06-30
240,442 GBP2024-06-30
Net Deferred Tax Liability/Asset
-694,706 GBP2024-06-30
-826,772 GBP2023-07-01
Deferred Tax Liabilities
Accelerated tax depreciation
-694,706 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2025-06-30
300,000 shares2024-06-30
Par Value of Share
Class 1 ordinary share
1.002024-07-01 ~ 2025-06-30