Administrative Expenses
-12,775,626 GBP2024-01-01 ~ 2024-12-31
-8,698,857 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,807 GBP2024-01-01 ~ 2024-12-31
11,061 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
119,459 GBP2024-01-01 ~ 2024-12-31
71,095 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-63,237 GBP2024-01-01 ~ 2024-12-31
-107,859 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
56,222 GBP2024-01-01 ~ 2024-12-31
-36,764 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
2,396,684 GBP2024-12-31
2,656,054 GBP2023-12-31
Property, Plant & Equipment
226,230 GBP2024-12-31
305,217 GBP2023-12-31
Fixed Assets - Investments
50,001 GBP2024-12-31
0 GBP2023-12-31
Debtors
9,086,027 GBP2024-12-31
2,884,329 GBP2023-12-31
Cash at bank and in hand
6,326,297 GBP2024-12-31
6,706,154 GBP2023-12-31
Current Assets
15,412,324 GBP2024-12-31
9,590,483 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,524,762 GBP2023-12-31
Net Current Assets/Liabilities
4,417,504 GBP2024-12-31
65,721 GBP2023-12-31
Total Assets Less Current Liabilities
7,090,419 GBP2024-12-31
3,026,992 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-46,521 GBP2024-12-31
0 GBP2023-12-31
Net Assets/Liabilities
7,043,898 GBP2024-12-31
3,026,992 GBP2023-12-31
Equity
Called up share capital
6,851,583 GBP2024-12-31
48,001 GBP2023-12-31
48,000 GBP2022-12-31
Share premium
102,820 GBP2024-12-31
2,724,565 GBP2023-12-31
102,820 GBP2022-12-31
Revaluation reserve
0 GBP2024-12-31
138,000 GBP2023-12-31
138,000 GBP2022-12-31
Other miscellaneous reserve
629,664 GBP2024-12-31
0 GBP2023-12-31
Retained earnings (accumulated losses)
-540,169 GBP2024-12-31
116,426 GBP2023-12-31
153,190 GBP2022-12-31
Equity
7,043,898 GBP2024-12-31
3,026,992 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
56,222 GBP2024-01-01 ~ 2024-12-31
-36,764 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2024-01-01 ~ 2024-12-31
1 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
4,181,837 GBP2024-01-01 ~ 2024-12-31
2,621,746 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-712,817 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
1442024-01-01 ~ 2024-12-31
982023-01-01 ~ 2023-12-31
Wages/Salaries
7,149,065 GBP2024-01-01 ~ 2024-12-31
4,692,611 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
255,605 GBP2024-01-01 ~ 2024-12-31
388,120 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,007,548 GBP2024-01-01 ~ 2024-12-31
5,605,075 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
155,003 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
356,342 GBP2024-12-31
278,387 GBP2023-12-31
Development expenditure
3,128,747 GBP2024-12-31
2,793,747 GBP2023-12-31
Intangible Assets - Gross Cost
3,485,089 GBP2024-12-31
3,072,134 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
944,137 GBP2024-12-31
336,538 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
607,599 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
672,326 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,088,405 GBP2024-12-31
Intangible Assets
Development expenditure
2,184,610 GBP2024-12-31
Intangible Assets
2,396,684 GBP2024-12-31
2,656,054 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
36,327 GBP2024-12-31
335,870 GBP2023-12-31
Plant and equipment
106,334 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
411,841 GBP2024-12-31
483,575 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-325,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
4,499 GBP2024-12-31
75,325 GBP2023-12-31
Plant and equipment
33,229 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
185,611 GBP2024-12-31
178,358 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
33,229 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
86,878 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-79,625 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
31,828 GBP2024-12-31
Plant and equipment
73,105 GBP2024-12-31
0 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
908,821 GBP2024-12-31
675,662 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
7,701,021 GBP2024-12-31
2,018,201 GBP2023-12-31
Other Debtors
Current
109,115 GBP2024-12-31
77,365 GBP2023-12-31
Prepayments/Accrued Income
Current
367,070 GBP2024-12-31
113,101 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
26,583 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,417,657 GBP2024-12-31
2,424,796 GBP2023-12-31
Amounts owed to group undertakings
Current
7,805,470 GBP2024-12-31
6,359,561 GBP2023-12-31
Corporation Tax Payable
Current
417,062 GBP2024-12-31
189,969 GBP2023-12-31
Other Creditors
Current
443,950 GBP2024-12-31
-9,556 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
884,098 GBP2024-12-31
559,992 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
46,521 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
26,583 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
73,104 GBP2024-12-31
0 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,851,583 shares2024-12-31
48,001 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
208,559 GBP2024-12-31
Between two and five year
935,957 GBP2024-12-31
More than five year
523,322 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,667,838 GBP2024-12-31