Turnover/Revenue
9,042,051 GBP2021-01-01 ~ 2021-12-31
8,570,164 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-2,936,887 GBP2021-01-01 ~ 2021-12-31
-3,931,030 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
6,105,164 GBP2021-01-01 ~ 2021-12-31
4,639,134 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-5,442,638 GBP2021-01-01 ~ 2021-12-31
-4,211,714 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-358 GBP2021-01-01 ~ 2021-12-31
-749 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
4,500,097 GBP2021-01-01 ~ 2021-12-31
2,432,631 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
3,390,799 GBP2021-01-01 ~ 2021-12-31
1,948,582 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
9,574,130 GBP2021-12-31
5,578,872 GBP2020-12-31
Property, Plant & Equipment
223,759 GBP2021-12-31
128,541 GBP2020-12-31
Fixed Assets
9,797,889 GBP2021-12-31
5,707,413 GBP2020-12-31
Debtors
6,307,513 GBP2021-12-31
3,395,722 GBP2020-12-31
Cash at bank and in hand
2,171,581 GBP2021-12-31
4,063,367 GBP2020-12-31
Current Assets
8,479,094 GBP2021-12-31
7,459,089 GBP2020-12-31
Net Current Assets/Liabilities
1,481,371 GBP2021-12-31
Restated amount
878,044 GBP2020-12-31
Total Assets Less Current Liabilities
11,279,260 GBP2021-12-31
Restated amount
6,585,457 GBP2020-12-31
Net Assets/Liabilities
9,790,266 GBP2021-12-31
Restated amount
6,399,467 GBP2020-12-31
Equity
Called up share capital
21,559 GBP2021-12-31
21,559 GBP2020-12-31
21,559 GBP2019-12-31
Share premium
679,762 GBP2021-12-31
679,762 GBP2020-12-31
679,762 GBP2019-12-31
Retained earnings (accumulated losses)
5,888,945 GBP2021-12-31
2,498,146 GBP2020-12-31
3,049,564 GBP2019-12-31
Equity
9,790,266 GBP2021-12-31
6,399,467 GBP2020-12-31
6,950,885 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,390,799 GBP2021-01-01 ~ 2021-12-31
1,948,582 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,390,799 GBP2021-01-01 ~ 2021-12-31
1,948,582 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
3,390,799 GBP2021-01-01 ~ 2021-12-31
1,948,582 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,500,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-2,500,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
100,834 GBP2021-01-01 ~ 2021-12-31
61,559 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
7,631,615 GBP2021-01-01 ~ 2021-12-31
5,361,473 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
917,600 GBP2021-01-01 ~ 2021-12-31
688,677 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
8,869,231 GBP2021-01-01 ~ 2021-12-31
6,322,217 GBP2020-01-01 ~ 2020-12-31
Average number of employees in administration and support functions
242021-01-01 ~ 2021-12-31
212020-01-01 ~ 2020-12-31
Average Number of Employees
1162021-01-01 ~ 2021-12-31
802020-01-01 ~ 2020-12-31
Audit Fees/Expenses
31,629 GBP2021-01-01 ~ 2021-12-31
47,345 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,020,760 GBP2021-01-01 ~ 2021-12-31
2,958 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
744,909 GBP2021-01-01 ~ 2021-12-31
462,200 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
9,449 GBP2021-12-31
Deferred Tax Liabilities
1,212,704 GBP2021-12-31
Intangible Assets - Gross Cost
Development expenditure
14,570,586 GBP2021-12-31
9,462,418 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,996,456 GBP2021-12-31
3,883,546 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,112,910 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Development expenditure
9,574,130 GBP2021-12-31
5,578,872 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
231,802 GBP2021-12-31
153,168 GBP2020-12-31
Motor vehicles
545,126 GBP2021-12-31
434,480 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
776,928 GBP2021-12-31
587,648 GBP2020-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-6,772 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-6,772 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
136,080 GBP2021-12-31
101,073 GBP2020-12-31
Motor vehicles
417,089 GBP2021-12-31
358,034 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
553,169 GBP2021-12-31
459,107 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
41,779 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
59,055 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
100,834 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-6,772 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,772 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
95,722 GBP2021-12-31
52,095 GBP2020-12-31
Motor vehicles
128,037 GBP2021-12-31
76,446 GBP2020-12-31
Trade Debtors/Trade Receivables
1,284,900 GBP2021-12-31
1,683,670 GBP2020-12-31
Amounts Owed By Related Parties
2,307,751 GBP2021-12-31
1,081,710 GBP2020-12-31
Other Debtors
107,204 GBP2021-12-31
81,694 GBP2020-12-31
Prepayments
666,835 GBP2021-12-31
530,086 GBP2020-12-31
Amount of corporation tax that is recoverable
1,940,822 GBP2021-12-31
Trade Creditors/Trade Payables
617,562 GBP2021-12-31
186,741 GBP2020-12-31
Amounts Owed to Related Parties
1,618,960 GBP2021-12-31
1,618,960 GBP2020-12-31
Taxation/Social Security Payable
311,336 GBP2021-12-31
487,511 GBP2020-12-31
Other Creditors
467 GBP2021-12-31
1 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,212,704 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
362,519 shares2021-12-31
362,519 shares2020-12-31
Class 2 ordinary share
68,655 shares2021-12-31
68,655 shares2020-12-31
Number of Shares Issued (Fully Paid)
431,174 shares2021-12-31
431,174 shares2020-12-31
Nominal value of allotted share capital
21,559 GBP2021-01-01 ~ 2021-12-31
21,559 GBP2020-01-01 ~ 2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
268,555 GBP2021-12-31
189,652 GBP2020-12-31
Between two and five year
996 GBP2021-12-31
142,239 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
269,551 GBP2021-12-31
331,891 GBP2020-12-31