Average Number of Employees
472023-01-01 ~ 2023-12-31
532022-01-01 ~ 2022-12-31
Intangible Assets
90,334 GBP2023-12-31
147,628 GBP2022-12-31
Property, Plant & Equipment
60,522 GBP2023-12-31
48,564 GBP2022-12-31
Fixed Assets
150,856 GBP2023-12-31
196,192 GBP2022-12-31
Total Inventories
338,795 GBP2023-12-31
269,616 GBP2022-12-31
Debtors
Current
3,845,756 GBP2023-12-31
2,445,172 GBP2022-12-31
Cash at bank and in hand
354,798 GBP2023-12-31
2,724,935 GBP2022-12-31
Current Assets
4,539,349 GBP2023-12-31
5,439,723 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,282,982 GBP2023-12-31
-3,312,975 GBP2022-12-31
Net Current Assets/Liabilities
2,256,367 GBP2023-12-31
2,126,748 GBP2022-12-31
Total Assets Less Current Liabilities
2,407,223 GBP2023-12-31
2,322,940 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-122,913 GBP2023-12-31
-270,434 GBP2022-12-31
Net Assets/Liabilities
2,259,805 GBP2023-12-31
2,016,746 GBP2022-12-31
Equity
Called up share capital
78 GBP2023-12-31
78 GBP2022-12-31
Capital redemption reserve
22 GBP2023-12-31
22 GBP2022-12-31
Retained earnings (accumulated losses)
2,259,705 GBP2023-12-31
2,016,646 GBP2022-12-31
Equity
2,259,805 GBP2023-12-31
2,016,746 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
252023-01-01 ~ 2023-12-31
Computers
252023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
718,267 GBP2023-12-31
718,267 GBP2022-12-31
Computer software
37,484 GBP2023-12-31
37,484 GBP2022-12-31
Intangible Assets - Gross Cost
755,751 GBP2023-12-31
755,751 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
648,986 GBP2023-12-31
598,710 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
665,417 GBP2023-12-31
608,123 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
57,294 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
69,281 GBP2023-12-31
119,557 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
20,858 GBP2023-12-31
19,778 GBP2022-12-31
Computers
92,286 GBP2023-12-31
64,400 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
113,144 GBP2023-12-31
84,178 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
12,547 GBP2022-12-31
Computers
23,067 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
35,614 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
1,898 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
15,110 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
17,008 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
14,445 GBP2023-12-31
Computers
38,177 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
52,622 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
6,413 GBP2023-12-31
7,231 GBP2022-12-31
Computers
54,109 GBP2023-12-31
41,333 GBP2022-12-31
Value of work in progress
338,795 GBP2023-12-31
269,616 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,912,069 GBP2023-12-31
1,743,608 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,720,000 GBP2023-12-31
Other Debtors
Current
12,421 GBP2023-12-31
70,255 GBP2022-12-31
Prepayments/Accrued Income
Current
201,266 GBP2023-12-31
631,309 GBP2022-12-31
Cash and Cash Equivalents
354,798 GBP2023-12-31
2,724,935 GBP2022-12-31
Other Remaining Borrowings
Current
147,504 GBP2023-12-31
147,483 GBP2022-12-31
Trade Creditors/Trade Payables
Current
385,201 GBP2023-12-31
349,583 GBP2022-12-31
Corporation Tax Payable
Current
215,166 GBP2023-12-31
328,353 GBP2022-12-31
Taxation/Social Security Payable
Current
182,757 GBP2023-12-31
174,805 GBP2022-12-31
Other Creditors
Current
17,697 GBP2023-12-31
706,061 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,334,657 GBP2023-12-31
1,606,690 GBP2022-12-31
Creditors
Current
2,282,982 GBP2023-12-31
3,312,975 GBP2022-12-31
Other Remaining Borrowings
Non-current
122,913 GBP2023-12-31
270,434 GBP2022-12-31
Creditors
Non-current
122,913 GBP2023-12-31
270,434 GBP2022-12-31
Total Borrowings
270,417 GBP2023-12-31
417,917 GBP2022-12-31
Net Deferred Tax Liability/Asset
-24,505 GBP2023-12-31
-35,760 GBP2022-12-31
220,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
11,255 GBP2023-01-01 ~ 2023-12-31
-255,760 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-24,505 GBP2023-12-31
-35,760 GBP2022-12-31