Average Number of Employees
302023-01-01 ~ 2023-12-31
242022-01-01 ~ 2022-12-31
Turnover/Revenue
973,910 GBP2023-01-01 ~ 2023-12-31
1,183,913 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
973,910 GBP2023-01-01 ~ 2023-12-31
1,183,913 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,011,871 GBP2023-01-01 ~ 2023-12-31
-5,215,684 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-679,433 GBP2023-01-01 ~ 2023-12-31
-1,579,014 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-240,179 GBP2023-01-01 ~ 2023-12-31
-1,778,710 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-41,093 GBP2023-01-01 ~ 2023-12-31
-1,583,636 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-41,093 GBP2023-01-01 ~ 2023-12-31
-1,583,636 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
72,612 GBP2023-12-31
85,488 GBP2022-12-31
Property, Plant & Equipment
162,821 GBP2023-12-31
119,791 GBP2022-12-31
Fixed Assets - Investments
3,607,909 GBP2023-12-31
3,607,909 GBP2022-12-31
Fixed Assets
3,843,342 GBP2023-12-31
3,813,188 GBP2022-12-31
Debtors
Current
2,872,605 GBP2023-12-31
2,773,393 GBP2022-12-31
Cash at bank and in hand
942,842 GBP2023-12-31
646,169 GBP2022-12-31
Current Assets
3,815,447 GBP2023-12-31
3,419,562 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,294,026 GBP2023-12-31
-9,050,959 GBP2022-12-31
Net Current Assets/Liabilities
-478,579 GBP2023-12-31
-5,631,397 GBP2022-12-31
Total Assets Less Current Liabilities
3,364,763 GBP2023-12-31
-1,594,144 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,000,000 GBP2023-12-31
Net Assets/Liabilities
-1,635,237 GBP2023-12-31
-1,594,144 GBP2022-12-31
Equity
Called up share capital
6,000,000 GBP2023-12-31
6,000,000 GBP2022-12-31
6,000,000 GBP2022-01-01
Retained earnings (accumulated losses)
-7,635,237 GBP2023-12-31
-7,594,144 GBP2022-12-31
-6,010,508 GBP2022-01-01
Equity
-1,635,237 GBP2023-12-31
-1,594,144 GBP2022-12-31
-10,508 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-41,093 GBP2023-01-01 ~ 2023-12-31
-1,583,636 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,905,827 GBP2023-01-01 ~ 2023-12-31
2,184,930 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
215,696 GBP2023-01-01 ~ 2023-12-31
290,584 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,210,192 GBP2023-01-01 ~ 2023-12-31
2,604,565 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
417,368 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-60,045 GBP2023-01-01 ~ 2023-12-31
-337,955 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
129,593 GBP2023-12-31
129,593 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
56,981 GBP2023-12-31
44,105 GBP2022-12-31
Intangible Assets
Development expenditure
72,612 GBP2023-12-31
85,488 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
534,570 GBP2023-12-31
457,589 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
643,625 GBP2023-12-31
566,644 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
342,129 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
446,854 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
31,484 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
33,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
373,613 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
480,804 GBP2023-12-31
Property, Plant & Equipment
Office equipment
160,957 GBP2023-12-31
115,461 GBP2022-12-31
Debtors
Non-current
224,065 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
17,022 GBP2023-12-31
1,255 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,196,320 GBP2023-12-31
2,375,741 GBP2022-12-31
Other Debtors
Current
253,517 GBP2023-12-31
140,481 GBP2022-12-31
Prepayments/Accrued Income
Current
405,746 GBP2023-12-31
255,916 GBP2022-12-31
Cash and Cash Equivalents
942,842 GBP2023-12-31
646,169 GBP2022-12-31
Trade Creditors/Trade Payables
Current
475,152 GBP2023-12-31
420,321 GBP2022-12-31
Amounts owed to group undertakings
Current
2,444,386 GBP2023-12-31
2,354,056 GBP2022-12-31
Other Remaining Borrowings
Current
339,555 GBP2023-12-31
5,077,531 GBP2022-12-31
Corporation Tax Payable
Current
19,323 GBP2022-12-31
Taxation/Social Security Payable
Current
129,732 GBP2023-12-31
87,256 GBP2022-12-31
Other Creditors
Current
136,653 GBP2023-12-31
186,508 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
655,036 GBP2023-12-31
420,771 GBP2022-12-31
Creditors
Current
4,294,026 GBP2023-12-31
9,050,959 GBP2022-12-31
Other Remaining Borrowings
Non-current
5,000,000 GBP2023-12-31
Creditors
Non-current
5,000,000 GBP2023-12-31
Total Borrowings
5,339,555 GBP2023-12-31
5,077,531 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,000,000 shares2023-12-31
6,000,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
333,296 GBP2023-12-31
127,576 GBP2022-12-31
Between one and five year
597,066 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
930,362 GBP2023-12-31
127,576 GBP2022-12-31