Intangible Assets
447,286 GBP2024-12-31
410,314 GBP2023-12-31
Property, Plant & Equipment
37,876 GBP2024-12-31
48,806 GBP2023-12-31
Fixed Assets - Investments
1 GBP2023-12-31
Fixed Assets
485,162 GBP2024-12-31
459,121 GBP2023-12-31
Total Inventories
97,283 GBP2024-12-31
333,354 GBP2023-12-31
Debtors
1,783,718 GBP2024-12-31
1,713,868 GBP2023-12-31
Cash at bank and in hand
694,929 GBP2024-12-31
176,428 GBP2023-12-31
Current Assets
2,575,930 GBP2024-12-31
2,223,650 GBP2023-12-31
Creditors
-1,301,478 GBP2024-12-31
-1,566,350 GBP2023-12-31
Net Current Assets/Liabilities
1,274,452 GBP2024-12-31
657,300 GBP2023-12-31
Total Assets Less Current Liabilities
1,759,614 GBP2024-12-31
1,116,421 GBP2023-12-31
Net Assets/Liabilities
818,113 GBP2024-12-31
939,933 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Retained earnings (accumulated losses)
817,113 GBP2024-12-31
938,933 GBP2023-12-31
Average Number of Employees
252024-01-01 ~ 2024-12-31
262023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
3,706,038 GBP2024-12-31
3,279,268 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
3,258,752 GBP2024-12-31
2,868,954 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
389,798 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
447,286 GBP2024-12-31
410,314 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
211,622 GBP2024-12-31
207,643 GBP2023-12-31
Motor vehicles
27,195 GBP2024-12-31
42,145 GBP2023-12-31
Furniture and fittings
9,915 GBP2024-12-31
9,915 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
248,732 GBP2024-12-31
259,703 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-14,950 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-14,950 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
179,147 GBP2024-12-31
168,432 GBP2023-12-31
Motor vehicles
21,794 GBP2024-12-31
32,550 GBP2023-12-31
Furniture and fittings
9,915 GBP2024-12-31
9,915 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
210,856 GBP2024-12-31
210,897 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
10,715 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
2,399 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
13,114 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-13,155 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,155 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
32,475 GBP2024-12-31
39,211 GBP2023-12-31
Motor vehicles
5,401 GBP2024-12-31
9,595 GBP2023-12-31
Finished Goods
97,283 GBP2024-12-31
333,354 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
541,560 GBP2024-12-31
527,262 GBP2023-12-31
Prepayments/Accrued Income
Current
120,690 GBP2024-12-31
116,836 GBP2023-12-31
Other Debtors
Current
5,992 GBP2024-12-31
14,318 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
160,127 GBP2024-12-31
Amounts owed by directors
Current
1,333 GBP2024-12-31
1,386 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
930,088 GBP2024-12-31
1,030,138 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
127,383 GBP2023-12-31
Trade Creditors/Trade Payables
Current
387,722 GBP2024-12-31
244,292 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
194,444 GBP2024-12-31
Other Remaining Borrowings
Current
39,207 GBP2023-12-31
Other Taxation & Social Security Payable
Current
36,630 GBP2024-12-31
43,591 GBP2023-12-31
Amount of value-added tax that is payable
Current
51,736 GBP2024-12-31
117,290 GBP2023-12-31
Other Creditors
Current
11,406 GBP2024-12-31
18,642 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
463,050 GBP2024-12-31
717,455 GBP2023-12-31
Amounts owed to group undertakings
Current
156,490 GBP2024-12-31
258,490 GBP2023-12-31
Creditors
Current
1,301,478 GBP2024-12-31
1,566,350 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
123,691 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
805,556 GBP2024-12-31
Other Remaining Borrowings
Non-current
52,797 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
127,383 GBP2023-12-31
Between one and five year
123,691 GBP2023-12-31
Minimum gross finance lease payments owing
251,074 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
251,074 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
90,000 GBP2023-12-31
Between one and five year
67,500 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
157,500 GBP2023-12-31