Cost of Sales
-9,426,813 GBP2023-04-01 ~ 2024-03-31
-10,136,356 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,453,054 GBP2023-04-01 ~ 2024-03-31
-1,873,433 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
450,012 GBP2023-04-01 ~ 2024-03-31
1,320,451 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
721,692 GBP2023-04-01 ~ 2024-03-31
1,046,654 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
721,692 GBP2023-04-01 ~ 2024-03-31
1,046,654 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Other
5,362,771 GBP2024-03-31
0 GBP2023-03-31
Property, Plant & Equipment
65,493 GBP2024-03-31
64,352 GBP2023-03-31
Fixed Assets - Investments
103 GBP2024-03-31
1,103 GBP2023-03-31
Fixed Assets
5,428,367 GBP2024-03-31
65,455 GBP2023-03-31
Debtors
5,986,133 GBP2024-03-31
7,413,289 GBP2023-03-31
Cash at bank and in hand
87,524 GBP2024-03-31
264,036 GBP2023-03-31
Current Assets
6,073,657 GBP2024-03-31
7,677,325 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-8,302,840 GBP2024-03-31
-5,147,514 GBP2023-03-31
Net Current Assets/Liabilities
-2,229,183 GBP2024-03-31
2,529,811 GBP2023-03-31
Total Assets Less Current Liabilities
3,199,184 GBP2024-03-31
2,595,266 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2024-03-31
-122,181 GBP2023-03-31
Net Assets/Liabilities
3,184,691 GBP2024-03-31
2,462,999 GBP2023-03-31
Equity
Called up share capital
1,000 GBP2024-03-31
1,000 GBP2023-03-31
1,000 GBP2022-03-31
Share premium
670,087 GBP2024-03-31
670,087 GBP2023-03-31
670,087 GBP2022-03-31
Retained earnings (accumulated losses)
2,513,604 GBP2024-03-31
1,791,912 GBP2023-03-31
745,258 GBP2022-03-31
Equity
3,184,691 GBP2024-03-31
2,462,999 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
721,692 GBP2023-04-01 ~ 2024-03-31
1,046,654 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
342023-04-01 ~ 2024-03-31
342022-04-01 ~ 2023-03-31
Wages/Salaries
1,083,433 GBP2023-04-01 ~ 2024-03-31
767,260 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
12,625 GBP2023-04-01 ~ 2024-03-31
18,964 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,201,972 GBP2023-04-01 ~ 2024-03-31
881,910 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,407 GBP2023-04-01 ~ 2024-03-31
10,086 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
6,847,591 GBP2024-03-31
1,170,932 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,484,820 GBP2024-03-31
1,170,932 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
266,971 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
5,362,771 GBP2024-03-31
0 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
327,695 GBP2024-03-31
287,905 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
262,202 GBP2024-03-31
223,553 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
38,649 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
65,493 GBP2024-03-31
64,352 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,113,808 GBP2024-03-31
780,706 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
276,087 GBP2024-03-31
0 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
4,191,765 GBP2024-03-31
6,119,626 GBP2023-03-31
Other Debtors
Current
9,475 GBP2024-03-31
0 GBP2023-03-31
Prepayments/Accrued Income
Current
394,998 GBP2024-03-31
512,957 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
5,986,133 GBP2024-03-31
7,413,289 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
116,665 GBP2024-03-31
109,607 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,421,246 GBP2024-03-31
1,036,496 GBP2023-03-31
Amounts owed to group undertakings
Current
5,341,387 GBP2024-03-31
2,739,138 GBP2023-03-31
Corporation Tax Payable
Current
79,113 GBP2024-03-31
79,113 GBP2023-03-31
Other Taxation & Social Security Payable
Current
68,414 GBP2024-03-31
58,579 GBP2023-03-31
Other Creditors
Current
1,745 GBP2024-03-31
1,864 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
1,274,270 GBP2024-03-31
1,122,717 GBP2023-03-31
Creditors
Current
8,302,840 GBP2024-03-31
5,147,514 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-03-31
122,181 GBP2023-03-31
Bank Borrowings
116,665 GBP2024-03-31
231,788 GBP2023-03-31
Total Borrowings
Current
116,665 GBP2024-03-31
109,607 GBP2023-03-31
Non-current
0 GBP2024-03-31
122,181 GBP2023-03-31
Equity
Called up share capital
1,000 GBP2024-03-31
1,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,373 GBP2024-03-31
30,096 GBP2023-03-31
Between two and five year
0 GBP2024-03-31
17,556 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
16,373 GBP2024-03-31
47,652 GBP2023-03-31