Administrative Expenses
-6,361,251 GBP2024-07-01 ~ 2025-06-30
-5,491,100 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
48,127 GBP2024-07-01 ~ 2025-06-30
133,850 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,658,972 GBP2024-07-01 ~ 2025-06-30
1,746,548 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,761,249 GBP2024-07-01 ~ 2025-06-30
1,938,660 GBP2023-07-01 ~ 2024-06-30
Equity
Retained earnings (accumulated losses)
10,960,113 GBP2025-06-30
9,198,864 GBP2024-06-30
7,260,204 GBP2023-06-30
Intangible Assets
Other than goodwill
12,323,770 GBP2025-06-30
10,925,529 GBP2024-06-30
Fixed Assets - Investments
50,000 GBP2025-06-30
50,000 GBP2024-06-30
Fixed Assets
12,373,770 GBP2025-06-30
10,975,529 GBP2024-06-30
Debtors
2,574,259 GBP2025-06-30
3,205,447 GBP2024-06-30
Cash at bank and in hand
1,163,200 GBP2025-06-30
1,421,918 GBP2024-06-30
Current Assets
3,737,459 GBP2025-06-30
4,627,365 GBP2024-06-30
Creditors
Amounts falling due within one year
-2,426,116 GBP2025-06-30
-2,179,030 GBP2024-06-30
Net Current Assets/Liabilities
1,311,343 GBP2025-06-30
2,448,335 GBP2024-06-30
Total Assets Less Current Liabilities
13,685,113 GBP2025-06-30
13,423,864 GBP2024-06-30
Creditors
Amounts falling due after one year
-2,625,000 GBP2025-06-30
-4,125,000 GBP2024-06-30
Net Assets/Liabilities
11,060,113 GBP2025-06-30
9,298,864 GBP2024-06-30
Equity
Called up share capital
100,000 GBP2025-06-30
100,000 GBP2024-06-30
Equity
11,060,113 GBP2025-06-30
9,298,864 GBP2024-06-30
Audit Fees/Expenses
5,459 GBP2024-07-01 ~ 2025-06-30
4,840 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
12024-07-01 ~ 2025-06-30
12023-07-01 ~ 2024-06-30
Wages/Salaries
84,638 GBP2024-07-01 ~ 2025-06-30
84,516 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
94,222 GBP2024-07-01 ~ 2025-06-30
94,447 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
20,641,127 GBP2025-06-30
16,174,393 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
8,317,357 GBP2025-06-30
5,248,864 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
3,068,493 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Development expenditure
12,323,770 GBP2025-06-30
10,925,529 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Computers
230,082 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
230,082 GBP2024-06-30
Property, Plant & Equipment
Computers
0 GBP2025-06-30
0 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,303,731 GBP2025-06-30
1,810,212 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
296,911 GBP2025-06-30
418,415 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
400,000 GBP2025-06-30
400,000 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
1,500,000 GBP2025-06-30
1,500,000 GBP2024-06-30
Trade Creditors/Trade Payables
Current
4,096 GBP2025-06-30
50 GBP2024-06-30
Other Taxation & Social Security Payable
Current
324,625 GBP2025-06-30
103,339 GBP2024-06-30
Other Creditors
Current
0 GBP2025-06-30
3,119 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
589,840 GBP2025-06-30
570,556 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
2,625,000 GBP2025-06-30
4,125,000 GBP2024-06-30
Bank Borrowings
4,125,000 GBP2025-06-30
5,625,000 GBP2024-06-30
Total Borrowings
Current
1,500,000 GBP2025-06-30
1,500,000 GBP2024-06-30
Non-current
2,625,000 GBP2025-06-30
4,125,000 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-06-30
100,000 shares2024-06-30