Average Number of Employees
172024-07-01 ~ 2025-06-30
252023-07-01 ~ 2024-06-30
Intangible Assets
2,536,911 GBP2025-06-30
2,085,901 GBP2024-06-30
Property, Plant & Equipment
45,961 GBP2025-06-30
72,438 GBP2024-06-30
Fixed Assets
2,582,872 GBP2025-06-30
2,158,339 GBP2024-06-30
Debtors
Current
367,126 GBP2025-06-30
436,284 GBP2024-06-30
Cash at bank and in hand
193,707 GBP2025-06-30
134,483 GBP2024-06-30
Current Assets
560,833 GBP2025-06-30
570,767 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-338,292 GBP2025-06-30
-243,687 GBP2024-06-30
Net Current Assets/Liabilities
222,541 GBP2025-06-30
327,080 GBP2024-06-30
Total Assets Less Current Liabilities
2,805,413 GBP2025-06-30
2,485,419 GBP2024-06-30
Net Assets/Liabilities
2,718,561 GBP2025-06-30
2,485,419 GBP2024-06-30
Equity
Called up share capital
19,964 GBP2025-06-30
19,876 GBP2024-06-30
Share premium
2,939,589 GBP2025-06-30
2,939,589 GBP2024-06-30
Capital redemption reserve
124,559 GBP2025-06-30
57,839 GBP2024-06-30
Retained earnings (accumulated losses)
-365,551 GBP2025-06-30
-531,885 GBP2024-06-30
Equity
2,718,561 GBP2025-06-30
2,485,419 GBP2024-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-07-01 ~ 2025-06-30
Motor vehicles
202024-07-01 ~ 2025-06-30
Furniture and fittings
252024-07-01 ~ 2025-06-30
Office equipment
252024-07-01 ~ 2025-06-30
Intangible Assets - Gross Cost
Development expenditure
3,149,342 GBP2025-06-30
2,419,871 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
612,431 GBP2025-06-30
333,970 GBP2024-06-30
Intangible Assets
Development expenditure
2,536,911 GBP2025-06-30
2,085,901 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
260,919 GBP2025-06-30
279,093 GBP2024-06-30
Motor vehicles
69,390 GBP2025-06-30
69,390 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
330,309 GBP2025-06-30
348,483 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-18,174 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-18,174 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
252,915 GBP2024-06-30
Motor vehicles
23,130 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
276,045 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
25,705 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-17,402 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-17,402 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
247,340 GBP2025-06-30
Motor vehicles
37,008 GBP2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
284,348 GBP2025-06-30
Property, Plant & Equipment
Plant and equipment
13,579 GBP2025-06-30
26,178 GBP2024-06-30
Motor vehicles
32,382 GBP2025-06-30
46,260 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
143,423 GBP2025-06-30
101,557 GBP2024-06-30
Other Debtors
Current
117,494 GBP2025-06-30
129,660 GBP2024-06-30
Prepayments/Accrued Income
Current
106,209 GBP2025-06-30
176,923 GBP2024-06-30
Debtors - Deferred Tax Asset
Current
28,144 GBP2024-06-30
Trade Creditors/Trade Payables
Current
92,299 GBP2025-06-30
51,475 GBP2024-06-30
Taxation/Social Security Payable
Current
65,782 GBP2025-06-30
70,623 GBP2024-06-30
Other Creditors
Current
48,343 GBP2025-06-30
62,000 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
131,868 GBP2025-06-30
59,589 GBP2024-06-30
Creditors
Current
338,292 GBP2025-06-30
243,687 GBP2024-06-30
Net Deferred Tax Liability/Asset
-86,852 GBP2025-06-30
28,144 GBP2024-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-114,996 GBP2024-07-01 ~ 2025-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-645,719 GBP2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,251,199 shares2025-06-30
1,242,448 shares2024-06-30
Par Value of Share
Class 1 ordinary share
0.012024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
477,142 shares2025-06-30
477,142 shares2024-06-30
Par Value of Share
Class 2 ordinary share
0.012024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
268,076 shares2025-06-30
268,076 shares2024-06-30
Par Value of Share
Class 3 ordinary share
0.012024-07-01 ~ 2025-06-30