Cost of Sales
-10,001,628 GBP2024-04-01 ~ 2025-03-31
-9,426,813 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-3,660,554 GBP2024-04-01 ~ 2025-03-31
-3,453,054 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,384,168 GBP2024-04-01 ~ 2025-03-31
450,012 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
1,384,600 GBP2024-04-01 ~ 2025-03-31
721,692 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
1,384,600 GBP2024-04-01 ~ 2025-03-31
721,692 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Other than goodwill
6,816,181 GBP2025-03-31
5,362,771 GBP2024-03-31
Property, Plant & Equipment
38,113 GBP2025-03-31
65,493 GBP2024-03-31
Fixed Assets - Investments
103 GBP2025-03-31
103 GBP2024-03-31
Fixed Assets
6,854,397 GBP2025-03-31
5,428,367 GBP2024-03-31
Debtors
4,149,985 GBP2025-03-31
5,986,133 GBP2024-03-31
Cash at bank and in hand
99,308 GBP2025-03-31
87,524 GBP2024-03-31
Current Assets
4,249,293 GBP2025-03-31
6,073,657 GBP2024-03-31
Net Current Assets/Liabilities
-2,275,578 GBP2025-03-31
-2,229,183 GBP2024-03-31
Total Assets Less Current Liabilities
4,578,819 GBP2025-03-31
3,199,184 GBP2024-03-31
Net Assets/Liabilities
4,569,291 GBP2025-03-31
3,184,691 GBP2024-03-31
Equity
Called up share capital
1,000 GBP2025-03-31
1,000 GBP2024-03-31
1,000 GBP2023-03-31
Share premium
670,087 GBP2025-03-31
670,087 GBP2024-03-31
670,087 GBP2023-03-31
Retained earnings (accumulated losses)
3,898,204 GBP2025-03-31
2,513,604 GBP2024-03-31
1,791,912 GBP2023-03-31
Equity
4,569,291 GBP2025-03-31
3,184,691 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,384,600 GBP2024-04-01 ~ 2025-03-31
721,692 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
21,000 GBP2024-04-01 ~ 2025-03-31
Average Number of Employees
412024-04-01 ~ 2025-03-31
342023-04-01 ~ 2024-03-31
Wages/Salaries
1,294,043 GBP2024-04-01 ~ 2025-03-31
1,083,433 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
12,065 GBP2024-04-01 ~ 2025-03-31
12,625 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,446,039 GBP2024-04-01 ~ 2025-03-31
1,201,972 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,964 GBP2024-04-01 ~ 2025-03-31
4,407 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
9,219,972 GBP2025-03-31
6,847,591 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,403,791 GBP2025-03-31
1,484,820 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
918,971 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
6,816,181 GBP2025-03-31
5,362,771 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
339,371 GBP2025-03-31
327,695 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
301,258 GBP2025-03-31
262,202 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
39,056 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Furniture and fittings
38,113 GBP2025-03-31
65,493 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
703,922 GBP2025-03-31
1,113,808 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
582,248 GBP2025-03-31
276,087 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,359,595 GBP2025-03-31
4,191,765 GBP2024-03-31
Other Debtors
Current
0 GBP2025-03-31
9,475 GBP2024-03-31
Prepayments/Accrued Income
Current
480,287 GBP2025-03-31
394,998 GBP2024-03-31
Other Debtors
Non-current
23,933 GBP2025-03-31
0 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
0 GBP2025-03-31
116,665 GBP2024-03-31
Trade Creditors/Trade Payables
Current
2,447,558 GBP2025-03-31
1,421,246 GBP2024-03-31
Amounts owed to group undertakings
Current
2,664,022 GBP2025-03-31
5,341,387 GBP2024-03-31
Corporation Tax Payable
Current
0 GBP2025-03-31
79,113 GBP2024-03-31
Other Taxation & Social Security Payable
Current
67,546 GBP2025-03-31
68,414 GBP2024-03-31
Other Creditors
Current
35,044 GBP2025-03-31
1,745 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
1,310,701 GBP2025-03-31
1,274,270 GBP2024-03-31
Bank Borrowings
0 GBP2025-03-31
116,665 GBP2024-03-31
Total Borrowings
Current
0 GBP2025-03-31
116,665 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
0 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
700,000 shares2025-03-31
700,000 shares2024-03-31
Par Value of Share
Class 2 ordinary share
0 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
300,000 shares2025-03-31
300,000 shares2024-03-31
Equity
Called up share capital
1,000 GBP2025-03-31
1,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
0 GBP2025-03-31
16,373 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
0 GBP2025-03-31
16,373 GBP2024-03-31