Cost of Sales
-746,347 GBP2024-01-01 ~ 2024-12-31
-845,445 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,256,570 GBP2024-01-01 ~ 2024-12-31
-1,684,033 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
48,626 GBP2024-01-01 ~ 2024-12-31
6,827 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-3,422 GBP2024-01-01 ~ 2024-12-31
-4,760 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-293,295 GBP2024-01-01 ~ 2024-12-31
191,525 GBP2023-01-01 ~ 2023-12-31
Trade Debtors/Trade Receivables
Current
2,829,138 GBP2024-12-31
2,808,845 GBP2023-12-31
Cash and Cash Equivalents
271,431 GBP2024-12-31
530,253 GBP2023-12-31
Creditors
Current
-1,116,716 GBP2024-12-31
-1,139,181 GBP2023-12-31
Non-current
-789,404 GBP2024-12-31
-904,391 GBP2023-12-31
Equity
Called up share capital
50,100 GBP2024-12-31
50,100 GBP2023-12-31
Retained earnings (accumulated losses)
1,952,909 GBP2024-12-31
2,246,204 GBP2023-12-31
Equity
2,003,009 GBP2024-12-31
2,296,304 GBP2023-12-31
2,054,679 GBP2022-12-31
Average Number of Employees
302024-01-01 ~ 2024-12-31
312023-01-01 ~ 2023-12-31
Wages/Salaries
1,356,426 GBP2024-01-01 ~ 2024-12-31
1,157,142 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,434 GBP2024-01-01 ~ 2024-12-31
28,010 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,539,688 GBP2024-01-01 ~ 2024-12-31
1,314,550 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
149,442 GBP2024-01-01 ~ 2024-12-31
133,488 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-382,176 GBP2024-01-01 ~ 2024-12-31
293,188 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-95,544 GBP2024-01-01 ~ 2024-12-31
68,958 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
2,760,081 GBP2024-12-31
2,760,081 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,345,724 GBP2024-12-31
2,136,762 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
208,962 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
289,487 GBP2024-12-31
289,487 GBP2023-12-31
Furniture and fittings
209,810 GBP2024-12-31
202,524 GBP2023-12-31
Motor vehicles
150,537 GBP2024-12-31
174,364 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
979,731 GBP2024-12-31
1,695,329 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-23,827 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-832,771 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
191,577 GBP2024-12-31
178,299 GBP2023-12-31
Motor vehicles
124,250 GBP2024-12-31
121,190 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
638,965 GBP2024-12-31
1,303,369 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
13,278 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
26,887 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
168,367 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-23,827 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-832,771 GBP2024-01-01 ~ 2024-12-31
Prepayments
Current
49,591 GBP2024-12-31
55,860 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
31,435 GBP2023-12-31
Trade Creditors/Trade Payables
Current
112,224 GBP2024-12-31
138,919 GBP2023-12-31
Accrued Liabilities
Current
121,681 GBP2024-12-31
38,997 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
137,587 GBP2022-12-31