Cost of Sales
-14,577,631 GBP2023-01-01 ~ 2023-12-31
-7,973,696 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,246,931 GBP2023-01-01 ~ 2023-12-31
-1,911,271 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,338 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-10,409,426 GBP2023-01-01 ~ 2023-12-31
-1,395,765 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-8,298,928 GBP2023-01-01 ~ 2023-12-31
-1,399,910 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-8,298,928 GBP2023-01-01 ~ 2023-12-31
-1,399,910 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
6,014,521 GBP2023-12-31
6,016,229 GBP2022-12-31
Property, Plant & Equipment
220,431 GBP2023-12-31
167,431 GBP2022-12-31
Fixed Assets
6,234,952 GBP2023-12-31
6,183,660 GBP2022-12-31
Debtors
2,239,948 GBP2022-12-31
Cash at bank and in hand
780,283 GBP2023-12-31
253,083 GBP2022-12-31
Current Assets
5,146,079 GBP2023-12-31
2,493,031 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,994,629 GBP2023-12-31
-6,749,134 GBP2022-12-31
Net Current Assets/Liabilities
-8,848,550 GBP2023-12-31
-4,256,103 GBP2022-12-31
Total Assets Less Current Liabilities
-2,613,598 GBP2023-12-31
1,927,557 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-31,749 GBP2023-12-31
0 GBP2022-12-31
Net Assets/Liabilities
-6,371,371 GBP2023-12-31
1,927,557 GBP2022-12-31
Equity
Called up share capital
22,000 GBP2023-12-31
22,000 GBP2022-12-31
22,000 GBP2021-12-31
Capital redemption reserve
8,000 GBP2023-12-31
8,000 GBP2022-12-31
8,000 GBP2021-12-31
Retained earnings (accumulated losses)
-6,401,371 GBP2023-12-31
1,897,557 GBP2022-12-31
3,297,467 GBP2021-12-31
Equity
-6,371,371 GBP2023-12-31
1,927,557 GBP2022-12-31
3,327,467 GBP2021-12-31
Audit Fees/Expenses
27,000 GBP2023-01-01 ~ 2023-12-31
17,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1022023-01-01 ~ 2023-12-31
992022-01-01 ~ 2022-12-31
Wages/Salaries
4,376,107 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
124,706 GBP2023-01-01 ~ 2023-12-31
118,657 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,122,643 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
150,824 GBP2023-01-01 ~ 2023-12-31
146,291 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,634 GBP2023-01-01 ~ 2023-12-31
3,327 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
108,552 GBP2022-12-31
Development expenditure
6,014,521 GBP2022-12-31
Intangible Assets - Gross Cost
6,123,073 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
108,552 GBP2023-12-31
106,844 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,708 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
6,014,521 GBP2023-12-31
6,014,521 GBP2022-12-31
Intangible Assets
6,014,521 GBP2023-12-31
6,016,229 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
200,029 GBP2023-12-31
200,029 GBP2022-12-31
Plant and equipment
680 GBP2023-12-31
680 GBP2022-12-31
Furniture and fittings
170,618 GBP2023-12-31
170,618 GBP2022-12-31
Computers
769,944 GBP2023-12-31
654,094 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,141,271 GBP2023-12-31
1,025,421 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-20,309 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-20,309 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
113,091 GBP2023-12-31
93,088 GBP2022-12-31
Plant and equipment
599 GBP2023-12-31
579 GBP2022-12-31
Furniture and fittings
150,028 GBP2023-12-31
140,125 GBP2022-12-31
Computers
657,122 GBP2023-12-31
624,198 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
920,840 GBP2023-12-31
857,990 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
20,003 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
20 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,903 GBP2023-01-01 ~ 2023-12-31
Computers
52,946 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,872 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-20,022 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-20,022 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
86,938 GBP2023-12-31
106,941 GBP2022-12-31
Plant and equipment
81 GBP2023-12-31
101 GBP2022-12-31
Furniture and fittings
20,590 GBP2023-12-31
30,493 GBP2022-12-31
Computers
112,822 GBP2023-12-31
29,896 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,073,450 GBP2023-12-31
1,254,569 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
269,346 GBP2023-12-31
540,207 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,616,391 GBP2023-12-31
51,697 GBP2022-12-31
Other Debtors
Current
838 GBP2023-12-31
243 GBP2022-12-31
Prepayments/Accrued Income
Current
351,573 GBP2023-12-31
207,766 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,365,796 GBP2023-12-31
2,228,314 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
29,307 GBP2023-12-31
0 GBP2022-12-31
Other Remaining Borrowings
Current
8,750,000 GBP2023-12-31
2,900,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
387,975 GBP2023-12-31
465,792 GBP2022-12-31
Amounts owed to group undertakings
Current
713,423 GBP2023-12-31
254,297 GBP2022-12-31
Other Taxation & Social Security Payable
Current
338,393 GBP2023-12-31
253,788 GBP2022-12-31
Other Creditors
Current
5,440 GBP2023-12-31
16,392 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,186,422 GBP2023-12-31
1,602,585 GBP2022-12-31
Creditors
Current
13,994,629 GBP2023-12-31
6,749,134 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
31,749 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
Current
8,750,000 GBP2023-12-31
2,900,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
29,307 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
61,056 GBP2023-12-31
0 GBP2022-12-31
Equity
Called up share capital
22,000 GBP2023-12-31
22,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Between two and five year
900,000 GBP2023-12-31
900,000 GBP2022-12-31
More than five year
0 GBP2023-12-31
300,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,200,000 GBP2023-12-31
1,500,000 GBP2022-12-31