Average Number of Employees
922023-07-01 ~ 2024-06-30
812022-12-01 ~ 2023-06-30
Turnover/Revenue
6,024,433 GBP2023-07-01 ~ 2024-06-30
3,249,933 GBP2022-12-01 ~ 2023-06-30
Cost of Sales
-1,671,460 GBP2023-07-01 ~ 2024-06-30
-665,733 GBP2022-12-01 ~ 2023-06-30
Gross Profit/Loss
4,352,973 GBP2023-07-01 ~ 2024-06-30
2,584,200 GBP2022-12-01 ~ 2023-06-30
Administrative Expenses
-7,311,642 GBP2023-07-01 ~ 2024-06-30
-3,866,709 GBP2022-12-01 ~ 2023-06-30
Operating Profit/Loss
-3,322,688 GBP2023-07-01 ~ 2024-06-30
-1,938,578 GBP2022-12-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
46,984 GBP2023-07-01 ~ 2024-06-30
38,230 GBP2022-12-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-3,530,390 GBP2023-07-01 ~ 2024-06-30
-2,050,852 GBP2022-12-01 ~ 2023-06-30
Profit/Loss
-3,621,909 GBP2023-07-01 ~ 2024-06-30
-1,840,485 GBP2022-12-01 ~ 2023-06-30
Intangible Assets
3,187,825 GBP2024-06-30
3,435,865 GBP2023-06-30
Property, Plant & Equipment
70,950 GBP2024-06-30
87,079 GBP2023-06-30
Fixed Assets
3,258,775 GBP2024-06-30
3,522,944 GBP2023-06-30
Debtors
Current
1,570,094 GBP2024-06-30
1,651,171 GBP2023-06-30
Cash at bank and in hand
1,163,880 GBP2024-06-30
3,863,385 GBP2023-06-30
Current Assets
2,733,974 GBP2024-06-30
5,514,556 GBP2023-06-30
Net Current Assets/Liabilities
1,507,963 GBP2024-06-30
2,867,453 GBP2023-06-30
Total Assets Less Current Liabilities
4,766,738 GBP2024-06-30
6,390,397 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-2,500,000 GBP2024-06-30
Net Assets/Liabilities
1,453,064 GBP2024-06-30
5,068,242 GBP2023-06-30
Equity
Called up share capital
2,147 GBP2024-06-30
2,032 GBP2023-06-30
1,520 GBP2022-12-01
Share premium
4,710,813 GBP2024-06-30
4,704,197 GBP2023-06-30
79,629 GBP2022-12-01
Capital redemption reserve
2 GBP2024-06-30
Retained earnings (accumulated losses)
-3,259,898 GBP2024-06-30
362,013 GBP2023-06-30
2,202,498 GBP2022-12-01
Equity
1,453,064 GBP2024-06-30
5,068,242 GBP2023-06-30
2,283,647 GBP2022-12-01
Profit/Loss
Retained earnings (accumulated losses)
-3,621,909 GBP2023-07-01 ~ 2024-06-30
-1,840,485 GBP2022-12-01 ~ 2023-06-30
Issue of Equity Instruments
Called up share capital
117 GBP2023-07-01 ~ 2024-06-30
512 GBP2022-12-01 ~ 2023-06-30
Issue of Equity Instruments
6,733 GBP2023-07-01 ~ 2024-06-30
4,625,080 GBP2022-12-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
49,435 GBP2023-07-01 ~ 2024-06-30
22,084 GBP2022-12-01 ~ 2023-06-30
Cash and Cash Equivalents
1,163,880 GBP2024-06-30
3,863,385 GBP2023-06-30
593,749 GBP2022-12-01
Audit Fees/Expenses
21,500 GBP2023-07-01 ~ 2024-06-30
14,000 GBP2022-12-01 ~ 2023-06-30
Director Remuneration
442,714 GBP2023-07-01 ~ 2024-06-30
147,224 GBP2022-12-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
91,519 GBP2023-07-01 ~ 2024-06-30
-210,367 GBP2022-12-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-882,598 GBP2023-07-01 ~ 2024-06-30
-442,481 GBP2022-12-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
11,931,233 GBP2024-06-30
9,932,144 GBP2023-06-30
Computer software
5,387 GBP2024-06-30
5,387 GBP2023-06-30
Intangible Assets - Gross Cost
11,936,620 GBP2024-06-30
9,937,531 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
8,743,408 GBP2024-06-30
6,497,925 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
8,748,795 GBP2024-06-30
6,501,666 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
2,247,129 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Development expenditure
3,187,825 GBP2024-06-30
3,434,219 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
57,263 GBP2024-06-30
54,315 GBP2023-06-30
Computers
185,221 GBP2024-06-30
167,815 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
321,977 GBP2024-06-30
301,623 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Computers
-13,827 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-13,827 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
40,611 GBP2023-06-30
Computers
94,440 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
214,544 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
6,306 GBP2023-07-01 ~ 2024-06-30
Computers, Owned/Freehold
43,129 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
49,435 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-12,952 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-12,952 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
46,917 GBP2024-06-30
Computers
124,617 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
251,027 GBP2024-06-30
Property, Plant & Equipment
Furniture and fittings
10,346 GBP2024-06-30
13,704 GBP2023-06-30
Computers
60,604 GBP2024-06-30
73,375 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,288,675 GBP2024-06-30
725,830 GBP2023-06-30
Other Debtors
Current
76,290 GBP2024-06-30
12,040 GBP2023-06-30
Called-up share capital (not paid)
Current
6,733 GBP2024-06-30
Prepayments/Accrued Income
Current
198,396 GBP2024-06-30
348,492 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
564,809 GBP2023-06-30
Bank Borrowings
Current
1,514,001 GBP2023-06-30
Trade Creditors/Trade Payables
Current
380,019 GBP2024-06-30
266,449 GBP2023-06-30
Corporation Tax Payable
Current
4,918 GBP2024-06-30
Taxation/Social Security Payable
Current
57,871 GBP2023-06-30
Other Creditors
Current
38,069 GBP2024-06-30
52,454 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
803,005 GBP2024-06-30
756,328 GBP2023-06-30
Creditors
Current
1,226,011 GBP2024-06-30
2,647,103 GBP2023-06-30
Bank Borrowings
Non-current
2,500,000 GBP2024-06-30
600,000 GBP2023-06-30
Creditors
Non-current
2,500,000 GBP2024-06-30
600,000 GBP2023-06-30
Bank Borrowings
Non-current, Between two and five year
2,500,000 GBP2024-06-30
Between two and five year, Non-current
600,000 GBP2023-06-30
Total Borrowings
2,500,000 GBP2024-06-30
2,114,001 GBP2023-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-91,519 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
814,200 GBP2024-06-30
701,937 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
82,619 shares2024-06-30
82,619 shares2023-06-30
Par Value of Share
Class 1 ordinary share
0.012023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
19,095 shares2024-06-30
19,095 shares2023-06-30
Par Value of Share
Class 2 ordinary share
0.012023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
16,407 shares2024-06-30
8,992 shares2023-06-30
Par Value of Share
Class 3 ordinary share
0.012023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
96,572 shares2024-06-30
92,481 shares2023-06-30
Par Value of Share
Class 4 ordinary share
0.012023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
92,609 GBP2024-06-30
151,110 GBP2023-06-30
Between one and five year
236,093 GBP2024-06-30
310,169 GBP2023-06-30
More than five year
18,533 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
328,702 GBP2024-06-30
479,812 GBP2023-06-30