Cost of Sales
-7,546,111 GBP2024-01-01 ~ 2024-12-31
-14,577,631 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,802,007 GBP2024-01-01 ~ 2024-12-31
-2,246,931 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2024-12-31
2,338 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-6,868,924 GBP2024-01-01 ~ 2024-12-31
-10,409,426 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-5,470,111 GBP2024-01-01 ~ 2024-12-31
-8,298,928 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-5,470,111 GBP2024-01-01 ~ 2024-12-31
-8,298,928 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
0 GBP2024-12-31
6,014,521 GBP2023-12-31
Property, Plant & Equipment
157,317 GBP2024-12-31
220,431 GBP2023-12-31
Fixed Assets
157,317 GBP2024-12-31
6,234,952 GBP2023-12-31
Debtors
5,982,574 GBP2024-12-31
4,365,796 GBP2023-12-31
Cash at bank and in hand
2,117,256 GBP2024-12-31
780,283 GBP2023-12-31
Current Assets
8,099,830 GBP2024-12-31
5,146,079 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-13,994,629 GBP2023-12-31
Net Current Assets/Liabilities
-3,727,829 GBP2024-12-31
-8,848,550 GBP2023-12-31
Total Assets Less Current Liabilities
-3,570,512 GBP2024-12-31
-2,613,598 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,442 GBP2024-12-31
-31,749 GBP2023-12-31
Net Assets/Liabilities
-3,841,482 GBP2024-12-31
-6,371,371 GBP2023-12-31
Equity
Called up share capital
22,001 GBP2024-12-31
22,000 GBP2023-12-31
22,000 GBP2022-12-31
Capital redemption reserve
0 GBP2024-12-31
8,000 GBP2023-12-31
8,000 GBP2022-12-31
Retained earnings (accumulated losses)
-3,863,483 GBP2024-12-31
-6,401,371 GBP2023-12-31
1,897,557 GBP2022-12-31
Equity
-3,841,482 GBP2024-12-31
-6,371,371 GBP2023-12-31
Share premium
0 GBP2024-12-31
0 GBP2023-12-31
0 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-5,470,111 GBP2024-01-01 ~ 2024-12-31
-8,298,928 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
8,000,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
25,000 GBP2024-01-01 ~ 2024-12-31
27,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1062024-01-01 ~ 2024-12-31
1052023-01-01 ~ 2023-12-31
Wages/Salaries
6,292,811 GBP2024-01-01 ~ 2024-12-31
5,629,086 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
234,097 GBP2024-01-01 ~ 2024-12-31
124,706 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,281,061 GBP2024-01-01 ~ 2024-12-31
6,426,033 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
164,160 GBP2024-01-01 ~ 2024-12-31
150,824 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-01-01 ~ 2024-12-31
11,634 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
0 GBP2024-12-31
108,552 GBP2023-12-31
Development expenditure
0 GBP2024-12-31
6,014,521 GBP2023-12-31
Intangible Assets - Gross Cost
0 GBP2024-12-31
6,123,073 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
0 GBP2024-12-31
108,552 GBP2023-12-31
Intangible Assets
Development expenditure
0 GBP2024-12-31
6,014,521 GBP2023-12-31
Intangible Assets
0 GBP2024-12-31
6,014,521 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
0 GBP2024-12-31
680 GBP2023-12-31
Furniture and fittings
149,137 GBP2024-12-31
170,618 GBP2023-12-31
Computers
490,090 GBP2024-12-31
769,944 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
839,256 GBP2024-12-31
1,141,271 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-680 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-21,481 GBP2024-01-01 ~ 2024-12-31
Computers
-305,239 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-327,400 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
0 GBP2024-12-31
599 GBP2023-12-31
Furniture and fittings
137,209 GBP2024-12-31
150,028 GBP2023-12-31
Computers
411,636 GBP2024-12-31
657,122 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
681,939 GBP2024-12-31
920,840 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
14 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
8,662 GBP2024-01-01 ~ 2024-12-31
Computers
59,255 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
87,934 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-613 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-21,481 GBP2024-01-01 ~ 2024-12-31
Computers
-304,741 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-326,835 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
0 GBP2024-12-31
81 GBP2023-12-31
Furniture and fittings
11,928 GBP2024-12-31
20,590 GBP2023-12-31
Computers
78,454 GBP2024-12-31
112,822 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,862,493 GBP2024-12-31
1,073,450 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
792,721 GBP2024-12-31
269,346 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,941,357 GBP2024-12-31
2,616,391 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
838 GBP2023-12-31
Prepayments/Accrued Income
Current
295,192 GBP2024-12-31
351,573 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,982,574 GBP2024-12-31
Current, Amounts falling due within one year
4,365,796 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
29,307 GBP2024-12-31
29,307 GBP2023-12-31
Other Remaining Borrowings
Current
7,900,000 GBP2024-12-31
8,750,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
225,014 GBP2024-12-31
387,975 GBP2023-12-31
Amounts owed to group undertakings
Current
465,963 GBP2024-12-31
713,423 GBP2023-12-31
Other Taxation & Social Security Payable
Current
639,353 GBP2024-12-31
338,393 GBP2023-12-31
Other Creditors
Current
55,104 GBP2024-12-31
5,440 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,676,076 GBP2024-12-31
1,186,422 GBP2023-12-31
Creditors
Current
11,827,659 GBP2024-12-31
13,994,629 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,442 GBP2024-12-31
31,749 GBP2023-12-31
Total Borrowings
Current
7,900,000 GBP2024-12-31
8,750,000 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
29,307 GBP2024-12-31
29,307 GBP2023-12-31
Minimum gross finance lease payments owing
31,749 GBP2024-12-31
61,056 GBP2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
19,801 shares2024-12-31
19,800 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,200 shares2024-12-31
2,200 shares2023-12-31
Equity
Called up share capital
22,001 GBP2024-12-31
22,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
350,000 GBP2024-12-31
300,000 GBP2023-12-31
Between two and five year
770,959 GBP2024-12-31
900,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,120,959 GBP2024-12-31
1,200,000 GBP2023-12-31