Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Class 2 ordinary share
12023-07-01 ~ 2024-06-30
Class 3 ordinary share
12023-07-01 ~ 2024-06-30
Class 4 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
5,542,010 GBP2023-07-01 ~ 2024-06-30
4,772,927 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
2,402,943 GBP2023-07-01 ~ 2024-06-30
2,198,522 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,139,067 GBP2023-07-01 ~ 2024-06-30
2,574,405 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
3,351,620 GBP2023-07-01 ~ 2024-06-30
2,757,138 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-212,553 GBP2023-07-01 ~ 2024-06-30
-182,733 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
39,381 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-514,172 GBP2023-07-01 ~ 2024-06-30
-392,172 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-73,848 GBP2023-07-01 ~ 2024-06-30
390,123 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-440,324 GBP2023-07-01 ~ 2024-06-30
-782,295 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
-440,324 GBP2023-07-01 ~ 2024-06-30
-782,295 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
2,825,203 GBP2024-06-30
3,096,964 GBP2023-06-30
Property, Plant & Equipment
34,944 GBP2024-06-30
49,604 GBP2023-06-30
Fixed Assets - Investments
5 GBP2024-06-30
5 GBP2023-06-30
Fixed Assets
2,860,152 GBP2024-06-30
3,146,573 GBP2023-06-30
Debtors
2,060,690 GBP2024-06-30
2,394,850 GBP2023-06-30
Cash at bank and in hand
495,330 GBP2024-06-30
77,719 GBP2023-06-30
Current Assets
2,556,020 GBP2024-06-30
2,472,569 GBP2023-06-30
Creditors
Current
5,591,822 GBP2024-06-30
4,739,796 GBP2023-06-30
Net Current Assets/Liabilities
-3,035,802 GBP2024-06-30
-2,267,227 GBP2023-06-30
Total Assets Less Current Liabilities
-175,650 GBP2024-06-30
879,346 GBP2023-06-30
Creditors
Non-current
-94,225 GBP2024-06-30
-635,050 GBP2023-06-30
Net Assets/Liabilities
-954,534 GBP2024-06-30
-514,210 GBP2023-06-30
Equity
Called up share capital
1,000 GBP2024-06-30
1,000 GBP2023-06-30
1,000 GBP2022-06-30
Retained earnings (accumulated losses)
-955,534 GBP2024-06-30
-515,210 GBP2023-06-30
267,085 GBP2022-06-30
Equity
-954,534 GBP2024-06-30
-514,210 GBP2023-06-30
268,085 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-440,324 GBP2023-07-01 ~ 2024-06-30
-782,295 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
3,066,724 GBP2023-07-01 ~ 2024-06-30
2,740,380 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
281,229 GBP2023-07-01 ~ 2024-06-30
277,586 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,306 GBP2023-07-01 ~ 2024-06-30
95,809 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,417,259 GBP2023-07-01 ~ 2024-06-30
3,113,775 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
622023-07-01 ~ 2024-06-30
782022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
28,500 GBP2023-07-01 ~ 2024-06-30
47,236 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
29,500 GBP2023-07-01 ~ 2024-06-30
21,326 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-128,543 GBP2023-07-01 ~ 2024-06-30
-74,513 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
10,240,791 GBP2024-06-30
9,831,677 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
7,415,588 GBP2024-06-30
6,734,713 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
680,875 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Development expenditure
2,825,203 GBP2024-06-30
3,096,964 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
61,399 GBP2024-06-30
61,399 GBP2023-06-30
Computers
137,148 GBP2024-06-30
123,308 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
198,547 GBP2024-06-30
184,707 GBP2023-06-30
Property, Plant & Equipment - Disposals
Computers
-7,844 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-7,844 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
54,190 GBP2024-06-30
42,574 GBP2023-06-30
Computers
109,413 GBP2024-06-30
92,529 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
163,603 GBP2024-06-30
135,103 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
11,616 GBP2023-07-01 ~ 2024-06-30
Computers
16,884 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
28,500 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Furniture and fittings
7,209 GBP2024-06-30
18,825 GBP2023-06-30
Computers
27,735 GBP2024-06-30
30,779 GBP2023-06-30
Investments in Group Undertakings
Cost valuation
5 GBP2023-06-30
Investments in Group Undertakings
5 GBP2024-06-30
5 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
726,758 GBP2024-06-30
957,932 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,161,464 GBP2024-06-30
1,115,135 GBP2023-06-30
Other Debtors
Current
28,409 GBP2024-06-30
15,153 GBP2023-06-30
Prepayments/Accrued Income
Current
52,211 GBP2024-06-30
60,563 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
1,968,842 GBP2024-06-30
2,148,783 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
29,167 GBP2023-06-30
Trade Creditors/Trade Payables
Current
199,917 GBP2024-06-30
28,776 GBP2023-06-30
Amounts owed to group undertakings
Current
4,191,528 GBP2024-06-30
3,525,060 GBP2023-06-30
Other Taxation & Social Security Payable
Current
94,653 GBP2024-06-30
81,778 GBP2023-06-30
Other Creditors
Current
127,986 GBP2024-06-30
114,108 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
967,704 GBP2024-06-30
930,587 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,640 GBP2024-06-30
2,591 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
684,659 GBP2024-06-30
758,506 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
650 shares2024-06-30
Class 2 ordinary share
130 shares2024-06-30
Class 3 ordinary share
85 shares2024-06-30
Class 4 ordinary share
85 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
-440,324 GBP2023-07-01 ~ 2024-06-30