(expand)Turnover/Revenue
10,087,310 GBP2022-08-01 ~ 2023-07-31
7,692,328 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
-2,979,655 GBP2022-08-01 ~ 2023-07-31
-1,610,564 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
7,107,655 GBP2022-08-01 ~ 2023-07-31
6,081,764 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
-4,899,945 GBP2022-08-01 ~ 2023-07-31
-4,547,658 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
2,207,710 GBP2022-08-01 ~ 2023-07-31
1,534,106 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
2,374 GBP2022-08-01 ~ 2023-07-31
84 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
1,403,311 GBP2022-08-01 ~ 2023-07-31
2,525,334 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
1,089,277 GBP2022-08-01 ~ 2023-07-31
2,344,475 GBP2021-08-01 ~ 2022-07-31
Intangible Assets
7,023,258 GBP2023-07-31
7,261,404 GBP2022-07-31
Property, Plant & Equipment
97,503 GBP2023-07-31
109,466 GBP2022-07-31
Fixed Assets - Investments
1,110 GBP2023-07-31
1,110 GBP2022-07-31
Fixed Assets
7,121,871 GBP2023-07-31
7,371,980 GBP2022-07-31
Total Inventories
8,863 GBP2023-07-31
14,473 GBP2022-07-31
Debtors
Non-current
4,123,845 GBP2023-07-31
3,816,058 GBP2022-07-31
Current
3,930,157 GBP2023-07-31
1,934,056 GBP2022-07-31
Cash at bank and in hand
1,081,922 GBP2023-07-31
2,300,985 GBP2022-07-31
Current Assets
9,144,787 GBP2023-07-31
8,065,572 GBP2022-07-31
Creditors
Current, Amounts falling due within one year
-3,317,330 GBP2023-07-31
-5,056,297 GBP2022-07-31
Net Current Assets/Liabilities
5,827,457 GBP2023-07-31
3,009,275 GBP2022-07-31
Total Assets Less Current Liabilities
12,949,328 GBP2023-07-31
10,381,255 GBP2022-07-31
Creditors
Non-current, Amounts falling due after one year
-11,838,626 GBP2023-07-31
-9,638,660 GBP2022-07-31
Net Assets/Liabilities
878,429 GBP2023-07-31
531,152 GBP2022-07-31
Equity
Called up share capital
50,000 GBP2023-07-31
50,000 GBP2022-07-31
50,000 GBP2021-08-01
Retained earnings (accumulated losses)
828,429 GBP2023-07-31
481,152 GBP2022-07-31
-348,153 GBP2021-08-01
Equity
878,429 GBP2023-07-31
531,152 GBP2022-07-31
-298,153 GBP2021-08-01
Profit/Loss
Retained earnings (accumulated losses)
1,089,277 GBP2022-08-01 ~ 2023-07-31
2,344,475 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,089,277 GBP2022-08-01 ~ 2023-07-31
2,344,475 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
1,089,277 GBP2022-08-01 ~ 2023-07-31
2,344,475 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation Expense
62,839 GBP2022-08-01 ~ 2023-07-31
60,484 GBP2021-08-01 ~ 2022-07-31
Cash and Cash Equivalents
1,081,922 GBP2023-07-31
2,300,985 GBP2022-07-31
1,855,309 GBP2021-08-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252022-08-01 ~ 2023-07-31
Furniture and fittings
252022-08-01 ~ 2023-07-31
Computers
332022-08-01 ~ 2023-07-31
Audit Fees/Expenses
23,772 GBP2022-08-01 ~ 2023-07-31
33,615 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
2,627,497 GBP2022-08-01 ~ 2023-07-31
2,090,325 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
294,320 GBP2022-08-01 ~ 2023-07-31
268,518 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
2,981,164 GBP2022-08-01 ~ 2023-07-31
2,418,415 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
238,714 GBP2022-08-01 ~ 2023-07-31
191,994 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
20,830 GBP2022-08-01 ~ 2023-07-31
198,106 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
294,847 GBP2022-08-01 ~ 2023-07-31
479,813 GBP2021-08-01 ~ 2022-07-31
Intangible Assets - Gross Cost
Development expenditure
1,239,248 GBP2023-07-31
937,468 GBP2022-07-31
Goodwill
5,100,952 GBP2023-07-31
5,100,952 GBP2022-07-31
Intangible Assets - Gross Cost
7,785,050 GBP2023-07-31
7,483,270 GBP2022-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
390,923 GBP2023-07-31
178,293 GBP2022-07-31
Goodwill
298,626 GBP2023-07-31
43,573 GBP2022-07-31
Intangible Assets - Accumulated Amortisation & Impairment
761,792 GBP2023-07-31
221,866 GBP2022-07-31
Intangible Assets - Increase From Amortisation Charge for Year
539,926 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
Development expenditure
848,325 GBP2023-07-31
759,175 GBP2022-07-31
Goodwill
4,802,326 GBP2023-07-31
5,057,379 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
17,890 GBP2023-07-31
46,688 GBP2022-07-31
Furniture and fittings
110,594 GBP2023-07-31
106,176 GBP2022-07-31
Computers
316,125 GBP2023-07-31
265,663 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
444,609 GBP2023-07-31
418,527 GBP2022-07-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-28,798 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals
-28,798 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
35,117 GBP2022-07-31
Furniture and fittings
79,831 GBP2022-07-31
Computers
194,113 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
309,061 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
1,822 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings, Owned/Freehold
6,644 GBP2022-08-01 ~ 2023-07-31
Computers, Owned/Freehold
54,370 GBP2022-08-01 ~ 2023-07-31
Owned/Freehold
62,836 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-24,791 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-24,791 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
12,148 GBP2023-07-31
Furniture and fittings
86,475 GBP2023-07-31
Computers
248,483 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
347,106 GBP2023-07-31
Property, Plant & Equipment
Motor vehicles
5,742 GBP2023-07-31
11,571 GBP2022-07-31
Furniture and fittings
24,119 GBP2023-07-31
26,345 GBP2022-07-31
Computers
67,642 GBP2023-07-31
71,550 GBP2022-07-31
Investments in Subsidiaries
1,110 GBP2023-07-31
1,110 GBP2022-07-31
Finished Goods/Goods for Resale
8,863 GBP2023-07-31
14,473 GBP2022-07-31
Other Debtors
Non-current
4,123,845 GBP2023-07-31
3,816,058 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
446,082 GBP2023-07-31
618,518 GBP2022-07-31
Amounts Owed by Group Undertakings
Current
3,954 GBP2022-07-31
Other Debtors
Current
3,193,807 GBP2023-07-31
1,111,042 GBP2022-07-31
Prepayments/Accrued Income
Current
290,268 GBP2023-07-31
200,542 GBP2022-07-31
Other Remaining Borrowings
Current
517,183 GBP2023-07-31
837,752 GBP2022-07-31
Trade Creditors/Trade Payables
Current
216,644 GBP2023-07-31
267,570 GBP2022-07-31
Amounts owed to group undertakings
Current
2 GBP2023-07-31
Corporation Tax Payable
Current
17,103 GBP2023-07-31
Taxation/Social Security Payable
Current
384,262 GBP2023-07-31
453,679 GBP2022-07-31
Other Creditors
Current
1,878,010 GBP2023-07-31
2,859,286 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
304,126 GBP2023-07-31
638,010 GBP2022-07-31
Creditors
Current
3,317,330 GBP2023-07-31
5,056,297 GBP2022-07-31
Other Remaining Borrowings
Non-current
11,838,626 GBP2023-07-31
9,638,660 GBP2022-07-31
Creditors
Non-current
11,838,626 GBP2023-07-31
9,638,660 GBP2022-07-31
Total Borrowings
Current, Amounts falling due within one year
517,183 GBP2023-07-31
837,752 GBP2022-07-31
Total Borrowings
12,355,809 GBP2023-07-31
10,476,412 GBP2022-07-31
Net Deferred Tax Liability/Asset
-232,273 GBP2023-07-31
-211,443 GBP2022-07-31
-13,337 GBP2021-08-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-20,830 GBP2022-08-01 ~ 2023-07-31
-198,106 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
-232,273 GBP2023-07-31
-211,443 GBP2022-07-31
Par Value of Share
Class 1 ordinary share
1.002022-08-01 ~ 2023-07-31
Class 2 ordinary share
1.002022-08-01 ~ 2023-07-31
Class 3 ordinary share
0.102022-08-01 ~ 2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
113,830 GBP2023-07-31
113,830 GBP2022-07-31
Between one and five year
341,490 GBP2023-07-31
455,320 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
455,320 GBP2023-07-31
569,150 GBP2022-07-31