Average Number of Employees
202024-07-01 ~ 2025-06-30
272023-07-01 ~ 2024-06-30
Intangible Assets
1,063,158 GBP2025-06-30
1,289,187 GBP2024-06-30
Property, Plant & Equipment
18,265 GBP2025-06-30
112,972 GBP2024-06-30
Fixed Assets - Investments
1 GBP2025-06-30
Fixed Assets
1,081,424 GBP2025-06-30
1,402,159 GBP2024-06-30
Total Inventories
105,468 GBP2025-06-30
102,352 GBP2024-06-30
Debtors
Current
1,224,783 GBP2025-06-30
1,355,961 GBP2024-06-30
Cash at bank and in hand
1,486,269 GBP2025-06-30
153,179 GBP2024-06-30
Current Assets
2,816,520 GBP2025-06-30
1,611,492 GBP2024-06-30
Creditors
Current, Amounts falling due within one year
-1,034,190 GBP2025-06-30
Net Current Assets/Liabilities
1,782,330 GBP2025-06-30
693,390 GBP2024-06-30
Total Assets Less Current Liabilities
2,863,754 GBP2025-06-30
2,095,549 GBP2024-06-30
Net Assets/Liabilities
2,513,754 GBP2025-06-30
1,720,172 GBP2024-06-30
Equity
Called up share capital
20,366 GBP2025-06-30
18,980 GBP2024-06-30
Share premium
7,588,926 GBP2025-06-30
7,226,797 GBP2024-06-30
Capital redemption reserve
371 GBP2025-06-30
371 GBP2024-06-30
Retained earnings (accumulated losses)
-5,095,909 GBP2025-06-30
-5,525,976 GBP2024-06-30
Equity
2,513,754 GBP2025-06-30
1,720,172 GBP2024-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-07-01 ~ 2025-06-30
Motor vehicles
142024-07-01 ~ 2025-06-30
Furniture and fittings
252024-07-01 ~ 2025-06-30
Computers
252024-07-01 ~ 2025-06-30
Intangible Assets - Gross Cost
Development expenditure
1,520,521 GBP2025-06-30
1,520,521 GBP2024-06-30
Computer software
51,578 GBP2024-06-30
Intangible Assets - Gross Cost
1,520,521 GBP2025-06-30
1,572,099 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
457,363 GBP2025-06-30
282,912 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
457,363 GBP2025-06-30
282,912 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
174,451 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Development expenditure
1,063,158 GBP2025-06-30
1,237,609 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,085 GBP2025-06-30
8,085 GBP2024-06-30
Motor vehicles
127,311 GBP2024-06-30
Furniture and fittings
2,894 GBP2025-06-30
2,786 GBP2024-06-30
Computers
33,294 GBP2025-06-30
33,294 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
52,947 GBP2025-06-30
180,150 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-127,311 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-127,311 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,242 GBP2025-06-30
2,221 GBP2024-06-30
Motor vehicles
43,953 GBP2024-06-30
Furniture and fittings
1,668 GBP2025-06-30
987 GBP2024-06-30
Computers
23,722 GBP2025-06-30
17,136 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
34,682 GBP2025-06-30
67,178 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,021 GBP2024-07-01 ~ 2025-06-30
Computers, Owned/Freehold
6,586 GBP2024-07-01 ~ 2025-06-30
Owned/Freehold
14,021 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-46,517 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-46,517 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
3,843 GBP2025-06-30
5,864 GBP2024-06-30
Furniture and fittings
1,226 GBP2025-06-30
1,799 GBP2024-06-30
Computers
9,572 GBP2025-06-30
16,158 GBP2024-06-30
Motor vehicles
83,358 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
281,169 GBP2025-06-30
209,536 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
742,598 GBP2025-06-30
905,200 GBP2024-06-30
Other Debtors
Current
193,945 GBP2025-06-30
224,907 GBP2024-06-30
Prepayments/Accrued Income
Current
7,071 GBP2025-06-30
16,318 GBP2024-06-30
Bank Borrowings
Current
9,167 GBP2025-06-30
10,000 GBP2024-06-30
Trade Creditors/Trade Payables
Current
338,632 GBP2025-06-30
325,200 GBP2024-06-30
Taxation/Social Security Payable
Current
424,476 GBP2025-06-30
307,937 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
26,052 GBP2024-06-30
Other Creditors
Current
16,201 GBP2025-06-30
25,244 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
245,714 GBP2025-06-30
223,669 GBP2024-06-30
Creditors
Current
1,034,190 GBP2025-06-30
918,102 GBP2024-06-30
Bank Borrowings
Non-current
9,167 GBP2024-06-30
Other Remaining Borrowings
Non-current
350,000 GBP2025-06-30
350,000 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
16,210 GBP2024-06-30
Creditors
Non-current
350,000 GBP2025-06-30
375,377 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,982,423 shares2025-06-30
1,843,800 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
54,150 shares2025-06-30
54,200 shares2024-06-30
Par Value of Share
Class 2 ordinary share
0.012024-07-01 ~ 2025-06-30