Average Number of Employees
52023-07-01 ~ 2024-06-30
62022-07-01 ~ 2023-06-30
Turnover/Revenue
298,737 GBP2023-07-01 ~ 2024-06-30
237,872 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-187,086 GBP2023-07-01 ~ 2024-06-30
-149,405 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
111,651 GBP2023-07-01 ~ 2024-06-30
88,467 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-326,594 GBP2023-07-01 ~ 2024-06-30
-422,158 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-214,943 GBP2023-07-01 ~ 2024-06-30
-333,691 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-469,083 GBP2023-07-01 ~ 2024-06-30
-568,083 GBP2022-07-01 ~ 2023-06-30
Equity
Retained earnings (accumulated losses)
-4,298,760 GBP2024-06-30
-3,829,677 GBP2023-06-30
-3,261,594 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
-469,083 GBP2023-07-01 ~ 2024-06-30
-568,083 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
146,734 GBP2024-06-30
162,302 GBP2023-06-30
Fixed Assets
146,734 GBP2024-06-30
162,302 GBP2023-06-30
Debtors
Current
186,019 GBP2024-06-30
130,904 GBP2023-06-30
Cash at bank and in hand
77,406 GBP2024-06-30
57,701 GBP2023-06-30
Current Assets
263,425 GBP2024-06-30
188,605 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-869,582 GBP2023-06-30
Net Current Assets/Liabilities
-894,492 GBP2024-06-30
-680,977 GBP2023-06-30
Total Assets Less Current Liabilities
-747,758 GBP2024-06-30
-518,675 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-2,310,002 GBP2023-06-30
Net Assets/Liabilities
-3,297,760 GBP2024-06-30
-2,828,677 GBP2023-06-30
Equity
Called up share capital
1,500 GBP2024-06-30
1,500 GBP2023-06-30
Share premium
999,500 GBP2024-06-30
999,500 GBP2023-06-30
Equity
-3,297,760 GBP2024-06-30
-2,828,677 GBP2023-06-30
Property, Plant & Equipment - Depreciation rate used
Office equipment
332023-07-01 ~ 2024-06-30
Audit Fees/Expenses
10,500 GBP2023-07-01 ~ 2024-06-30
9,500 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
10,727 GBP2023-07-01 ~ 2024-06-30
65,099 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
330 GBP2023-07-01 ~ 2024-06-30
7,784 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
11,057 GBP2023-07-01 ~ 2024-06-30
72,883 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
10,727 GBP2023-07-01 ~ 2024-06-30
10,129 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-117,271 GBP2023-07-01 ~ 2024-06-30
-107,936 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
1,264,841 GBP2024-06-30
1,160,373 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,118,107 GBP2024-06-30
998,071 GBP2023-06-30
Intangible Assets
Development expenditure
146,734 GBP2024-06-30
162,302 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Office equipment
1,606 GBP2024-06-30
1,606 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
1,606 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
1,606 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
181,069 GBP2024-06-30
125,111 GBP2023-06-30
Other Debtors
Current
1,000 GBP2024-06-30
1,000 GBP2023-06-30
Prepayments/Accrued Income
Current
3,950 GBP2024-06-30
4,793 GBP2023-06-30
Bank Borrowings
Current
10,000 GBP2024-06-30
10,000 GBP2023-06-30
Trade Creditors/Trade Payables
Current
85,225 GBP2024-06-30
75,101 GBP2023-06-30
Amounts owed to group undertakings
Current
905,884 GBP2024-06-30
652,380 GBP2023-06-30
Taxation/Social Security Payable
Current
2,331 GBP2024-06-30
12,371 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
154,477 GBP2024-06-30
119,730 GBP2023-06-30
Creditors
Current
1,157,917 GBP2024-06-30
869,582 GBP2023-06-30
Bank Borrowings
Non-current
10,002 GBP2024-06-30
20,002 GBP2023-06-30
Other Remaining Borrowings
Non-current
2,540,000 GBP2024-06-30
2,290,000 GBP2023-06-30
Creditors
Non-current
2,550,002 GBP2024-06-30
2,310,002 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-06-30
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-06-30
Between two and five year, Non-current
10,002 GBP2023-06-30
Total Borrowings
2,560,002 GBP2024-06-30
2,320,002 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2024-06-30
500 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000 shares2024-06-30
1,000 shares2023-06-30
Par Value of Share
Class 2 ordinary share
1.002023-07-01 ~ 2024-06-30