Average Number of Employees
1322024-01-01 ~ 2024-12-31
1322023-01-01 ~ 2023-12-31
Turnover/Revenue
10,359,993 GBP2024-01-01 ~ 2024-12-31
15,306,071 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,324,659 GBP2024-01-01 ~ 2024-12-31
-3,611,603 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,035,334 GBP2024-01-01 ~ 2024-12-31
11,694,468 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-12,335,989 GBP2024-01-01 ~ 2024-12-31
-10,427,189 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-4,300,655 GBP2024-01-01 ~ 2024-12-31
1,267,279 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
114 GBP2024-01-01 ~ 2024-12-31
1,332 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-4,304,478 GBP2024-01-01 ~ 2024-12-31
1,263,995 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-4,191,012 GBP2024-01-01 ~ 2024-12-31
1,250,259 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
454,315 GBP2024-12-31
801,058 GBP2023-12-31
Property, Plant & Equipment
88,346 GBP2024-12-31
205,475 GBP2023-12-31
Fixed Assets - Investments
48,467 GBP2024-12-31
48,467 GBP2023-12-31
Fixed Assets
591,128 GBP2024-12-31
1,055,000 GBP2023-12-31
Total Inventories
1,157,422 GBP2024-12-31
1,384,760 GBP2023-12-31
Debtors
Non-current
626,948 GBP2024-12-31
Current
11,675,484 GBP2024-12-31
15,696,243 GBP2023-12-31
Cash at bank and in hand
793,537 GBP2024-12-31
815,697 GBP2023-12-31
Current Assets
14,253,391 GBP2024-12-31
17,896,700 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,019,527 GBP2023-12-31
Net Current Assets/Liabilities
10,601,944 GBP2024-12-31
13,877,173 GBP2023-12-31
Total Assets Less Current Liabilities
11,193,072 GBP2024-12-31
14,932,173 GBP2023-12-31
Net Assets/Liabilities
9,943,072 GBP2024-12-31
14,134,084 GBP2023-12-31
Equity
Called up share capital
1,840 GBP2024-12-31
1,840 GBP2023-12-31
1,840 GBP2023-01-01
Share premium
758,194 GBP2024-12-31
758,194 GBP2023-12-31
758,194 GBP2023-01-01
Capital redemption reserve
786,037 GBP2024-12-31
786,037 GBP2023-12-31
786,037 GBP2023-01-01
Retained earnings (accumulated losses)
8,397,001 GBP2024-12-31
12,588,013 GBP2023-12-31
11,337,754 GBP2023-01-01
Equity
9,943,072 GBP2024-12-31
14,134,084 GBP2023-12-31
12,883,825 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-4,191,012 GBP2024-01-01 ~ 2024-12-31
1,250,259 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-4,191,012 GBP2024-01-01 ~ 2024-12-31
1,250,259 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-4,191,012 GBP2024-01-01 ~ 2024-12-31
1,250,259 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
35,955 GBP2024-01-01 ~ 2024-12-31
33,920 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,189,618 GBP2024-01-01 ~ 2024-12-31
4,935,255 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
418,065 GBP2024-01-01 ~ 2024-12-31
502,894 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,738,626 GBP2024-01-01 ~ 2024-12-31
5,522,087 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-113,466 GBP2024-01-01 ~ 2024-12-31
11,788 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,076,120 GBP2024-01-01 ~ 2024-12-31
425,250 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
6,075,000 GBP2024-12-31
6,075,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
5,620,685 GBP2024-12-31
5,273,942 GBP2023-12-31
Intangible Assets
Development expenditure
454,315 GBP2024-12-31
801,058 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
4,652,092 GBP2024-12-31
5,140,993 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,696,773 GBP2024-12-31
7,563,702 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Computers
-502,639 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-880,667 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Computers
5,029,876 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,358,227 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
58,374 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
121,678 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-502,846 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-871,478 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
4,585,404 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,608,427 GBP2024-12-31
Property, Plant & Equipment
Computers
66,688 GBP2024-12-31
111,117 GBP2023-12-31
Value of work in progress
8,117 GBP2024-12-31
7,700 GBP2023-12-31
Finished Goods/Goods for Resale
1,149,305 GBP2024-12-31
1,377,060 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,087,673 GBP2024-12-31
3,368,912 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
7,718,469 GBP2024-12-31
10,998,648 GBP2023-12-31
Other Debtors
Current
40 GBP2024-12-31
Prepayments/Accrued Income
Current
750,559 GBP2024-12-31
1,323,406 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
118,743 GBP2024-12-31
5,277 GBP2023-12-31
Bank Borrowings
Current
16,433 GBP2023-12-31
Trade Creditors/Trade Payables
Current
437,990 GBP2024-12-31
565,003 GBP2023-12-31
Amounts owed to group undertakings
Current
269,778 GBP2024-12-31
375,361 GBP2023-12-31
Corporation Tax Payable
Current
1,948 GBP2024-12-31
1,948 GBP2023-12-31
Taxation/Social Security Payable
Current
273,888 GBP2024-12-31
352,737 GBP2023-12-31
Other Creditors
Current
25,906 GBP2024-12-31
30,156 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
158,617 GBP2024-12-31
361,992 GBP2023-12-31
Creditors
Current
3,651,447 GBP2024-12-31
4,019,527 GBP2023-12-31
Net Deferred Tax Liability/Asset
118,743 GBP2024-12-31
5,277 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
113,466 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
183,954 shares2024-12-31
183,954 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
220,000 GBP2024-12-31
440,000 GBP2023-12-31
Between one and five year
220,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
624,762 GBP2024-12-31
730,194 GBP2023-12-31