Average Number of Employees
512024-07-01 ~ 2025-06-30
922023-07-01 ~ 2024-06-30
Turnover/Revenue
7,118,447 GBP2024-07-01 ~ 2025-06-30
6,024,433 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-889,141 GBP2024-07-01 ~ 2025-06-30
-1,671,460 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
6,229,306 GBP2024-07-01 ~ 2025-06-30
4,352,973 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-8,517,956 GBP2024-07-01 ~ 2025-06-30
-7,311,642 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
-2,088,445 GBP2024-07-01 ~ 2025-06-30
-3,322,688 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
20 GBP2024-07-01 ~ 2025-06-30
46,984 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-2,398,387 GBP2024-07-01 ~ 2025-06-30
-3,530,390 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-1,935,004 GBP2024-07-01 ~ 2025-06-30
-3,621,909 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
3,181,160 GBP2025-06-30
3,187,825 GBP2024-06-30
Property, Plant & Equipment
69,147 GBP2025-06-30
70,950 GBP2024-06-30
Fixed Assets - Investments
7 GBP2025-06-30
Fixed Assets
3,250,314 GBP2025-06-30
3,258,775 GBP2024-06-30
Debtors
Current
3,105,723 GBP2025-06-30
1,570,094 GBP2024-06-30
Cash at bank and in hand
1,429,238 GBP2025-06-30
1,163,880 GBP2024-06-30
Current Assets
4,534,961 GBP2025-06-30
2,733,974 GBP2024-06-30
Net Current Assets/Liabilities
1,519,868 GBP2025-06-30
1,507,963 GBP2024-06-30
Total Assets Less Current Liabilities
4,770,182 GBP2025-06-30
4,766,738 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-4,500,000 GBP2025-06-30
-2,500,000 GBP2024-06-30
Net Assets/Liabilities
-481,940 GBP2025-06-30
1,453,064 GBP2024-06-30
Equity
Called up share capital
2,147 GBP2025-06-30
2,147 GBP2024-06-30
2,032 GBP2023-07-01
Share premium
4,710,813 GBP2025-06-30
4,710,813 GBP2024-06-30
4,704,197 GBP2023-07-01
Capital redemption reserve
2 GBP2025-06-30
2 GBP2024-06-30
Retained earnings (accumulated losses)
-5,194,902 GBP2025-06-30
-3,259,898 GBP2024-06-30
362,013 GBP2023-07-01
Equity
-481,940 GBP2025-06-30
1,453,064 GBP2024-06-30
5,068,242 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
-1,935,004 GBP2024-07-01 ~ 2025-06-30
-3,621,909 GBP2023-07-01 ~ 2024-06-30
Issue of Equity Instruments
Called up share capital
117 GBP2023-07-01 ~ 2024-06-30
Issue of Equity Instruments
6,733 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
44,280 GBP2024-07-01 ~ 2025-06-30
49,435 GBP2023-07-01 ~ 2024-06-30
Cash and Cash Equivalents
1,429,238 GBP2025-06-30
1,163,880 GBP2024-06-30
3,863,385 GBP2023-07-01
Audit Fees/Expenses
22,575 GBP2024-07-01 ~ 2025-06-30
21,500 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
467,280 GBP2024-07-01 ~ 2025-06-30
442,714 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-326,232 GBP2024-07-01 ~ 2025-06-30
91,519 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
-599,597 GBP2024-07-01 ~ 2025-06-30
-882,598 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Development expenditure
14,026,207 GBP2025-06-30
11,931,233 GBP2024-06-30
Computer software
5,387 GBP2025-06-30
5,387 GBP2024-06-30
Intangible Assets - Gross Cost
14,031,594 GBP2025-06-30
11,936,620 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
10,845,047 GBP2025-06-30
8,743,408 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
10,850,434 GBP2025-06-30
8,748,795 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
2,101,639 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Development expenditure
3,181,160 GBP2025-06-30
3,187,825 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
59,126 GBP2025-06-30
57,263 GBP2024-06-30
Computers
179,555 GBP2025-06-30
185,221 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
318,174 GBP2025-06-30
321,977 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-3,179 GBP2024-07-01 ~ 2025-06-30
Computers
-49,018 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-52,197 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
49,215 GBP2025-06-30
46,917 GBP2024-06-30
Computers
120,319 GBP2025-06-30
124,617 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
249,027 GBP2025-06-30
251,027 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
38,803 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
44,280 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-3,179 GBP2024-07-01 ~ 2025-06-30
Computers
-43,101 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-46,280 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Furniture and fittings
9,911 GBP2025-06-30
10,346 GBP2024-06-30
Computers
59,236 GBP2025-06-30
60,604 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,457,359 GBP2025-06-30
1,288,675 GBP2024-06-30
Other Debtors
Current
41,105 GBP2025-06-30
76,290 GBP2024-06-30
Called-up share capital (not paid)
Current
6,733 GBP2025-06-30
6,733 GBP2024-06-30
Prepayments/Accrued Income
Current
166,085 GBP2025-06-30
198,396 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
434,441 GBP2025-06-30
Trade Creditors/Trade Payables
Current
196,732 GBP2025-06-30
380,019 GBP2024-06-30
Corporation Tax Payable
Current
4,918 GBP2024-06-30
Taxation/Social Security Payable
Current
261,415 GBP2025-06-30
Other Creditors
Current
1,049 GBP2025-06-30
38,069 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
2,555,897 GBP2025-06-30
803,005 GBP2024-06-30
Creditors
Current
3,015,093 GBP2025-06-30
1,226,011 GBP2024-06-30
Bank Borrowings
Non-current
4,500,000 GBP2025-06-30
2,500,000 GBP2024-06-30
Creditors
Non-current
4,500,000 GBP2025-06-30
2,500,000 GBP2024-06-30
Bank Borrowings
Between two and five year, Non-current
4,500,000 GBP2025-06-30
2,500,000 GBP2024-06-30
Total Borrowings
4,500,000 GBP2025-06-30
2,500,000 GBP2024-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
61,552 GBP2024-07-01 ~ 2025-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
740,122 GBP2025-06-30
814,200 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
82,619 shares2025-06-30
82,619 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
19,095 shares2025-06-30
19,095 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
16,407 shares2025-06-30
16,407 shares2024-06-30
Par Value of Share
Class 3 ordinary share
0.012024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
96,572 shares2025-06-30
96,572 shares2024-06-30
Par Value of Share
Class 4 ordinary share
0.012024-07-01 ~ 2025-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
155,630 GBP2025-06-30
92,609 GBP2024-06-30
Between one and five year
351,032 GBP2025-06-30
236,093 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
506,662 GBP2025-06-30
328,702 GBP2024-06-30