Par Value of Share
Class 1 ordinary share
1,0002022-07-01 ~ 2023-12-31
Turnover/Revenue
19,950,000 GBP2022-07-01 ~ 2023-12-31
12,437,000 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-207,000 GBP2022-07-01 ~ 2023-12-31
-85,000 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
19,743,000 GBP2022-07-01 ~ 2023-12-31
12,352,000 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-14,226,000 GBP2022-07-01 ~ 2023-12-31
-16,025,000 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
5,517,000 GBP2022-07-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
77,000 GBP2022-07-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,594,000 GBP2022-07-01 ~ 2023-12-31
-3,673,000 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
4,790,000 GBP2022-07-01 ~ 2023-12-31
-3,877,000 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
4,403,000 GBP2022-07-01 ~ 2023-12-31
-3,877,000 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
19,000 GBP2023-12-31
1,204,000 GBP2022-06-30
Property, Plant & Equipment
398,000 GBP2023-12-31
451,000 GBP2022-06-30
Fixed Assets
417,000 GBP2023-12-31
1,655,000 GBP2022-06-30
Debtors
5,145,000 GBP2023-12-31
11,474,000 GBP2022-06-30
Cash at bank and in hand
7,767,000 GBP2023-12-31
3,371,000 GBP2022-06-30
Current Assets
12,912,000 GBP2023-12-31
14,845,000 GBP2022-06-30
Creditors
Current
6,661,000 GBP2023-12-31
12,635,000 GBP2022-06-30
Net Current Assets/Liabilities
6,251,000 GBP2023-12-31
2,210,000 GBP2022-06-30
Total Assets Less Current Liabilities
6,668,000 GBP2023-12-31
3,865,000 GBP2022-06-30
Equity
Retained earnings (accumulated losses)
6,668,000 GBP2023-12-31
3,865,000 GBP2022-06-30
7,742,000 GBP2021-06-30
Equity
6,668,000 GBP2023-12-31
3,865,000 GBP2022-06-30
7,742,000 GBP2021-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,403,000 GBP2022-07-01 ~ 2023-12-31
-3,877,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,600,000 GBP2022-07-01 ~ 2023-12-31
Dividends Paid
-1,600,000 GBP2022-07-01 ~ 2023-12-31
Wages/Salaries
8,154,000 GBP2022-07-01 ~ 2023-12-31
9,416,000 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
866,000 GBP2022-07-01 ~ 2023-12-31
786,000 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
9,020,000 GBP2022-07-01 ~ 2023-12-31
10,202,000 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
502022-07-01 ~ 2023-12-31
882021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
96,000 GBP2022-07-01 ~ 2023-12-31
45,000 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
804,000 GBP2022-07-01 ~ 2023-12-31
38,000 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
1,236,000 GBP2022-07-01 ~ 2023-12-31
-698,000 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
9,674,000 GBP2023-12-31
10,139,000 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
9,655,000 GBP2023-12-31
8,935,000 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,130,000 GBP2022-07-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
19,000 GBP2023-12-31
1,204,000 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Computers
676,000 GBP2023-12-31
728,000 GBP2022-06-30
Property, Plant & Equipment - Disposals
Computers
-99,000 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
278,000 GBP2023-12-31
277,000 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
96,000 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-82,000 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
398,000 GBP2023-12-31
451,000 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,947,000 GBP2023-12-31
2,589,000 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
7,927,000 GBP2022-06-30
Other Debtors
Current
275,000 GBP2023-12-31
61,000 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
486,000 GBP2022-06-30
Prepayments/Accrued Income
Current
1,923,000 GBP2023-12-31
411,000 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
5,145,000 GBP2023-12-31
11,474,000 GBP2022-06-30
Trade Creditors/Trade Payables
Current
143,000 GBP2023-12-31
54,000 GBP2022-06-30
Amounts owed to group undertakings
Current
7,467,000 GBP2022-06-30
Corporation Tax Payable
Current
859,000 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
5,659,000 GBP2023-12-31
5,114,000 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,000 GBP2023-12-31
Between one and five year
113,000 GBP2023-12-31
All periods
195,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,790,000 GBP2022-07-01 ~ 2023-12-31