77400 - Leasing Of Intellectual Property And Similar Products, Except Copyright Works
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
6,124,336 GBP2023-01-01 ~ 2023-12-31
5,852,065 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
3,387,313 GBP2023-01-01 ~ 2023-12-31
3,197,466 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,737,023 GBP2023-01-01 ~ 2023-12-31
2,654,599 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,529,510 GBP2023-01-01 ~ 2023-12-31
2,610,975 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
207,513 GBP2023-01-01 ~ 2023-12-31
43,624 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
80 GBP2023-01-01 ~ 2023-12-31
1,619 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
207,593 GBP2023-01-01 ~ 2023-12-31
45,243 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-11,117 GBP2023-01-01 ~ 2023-12-31
23,347 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
218,710 GBP2023-01-01 ~ 2023-12-31
21,896 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
218,710 GBP2023-01-01 ~ 2023-12-31
21,896 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
158,263 GBP2023-12-31
189,368 GBP2022-12-31
Property, Plant & Equipment
22,995 GBP2023-12-31
27,256 GBP2022-12-31
Fixed Assets
181,258 GBP2023-12-31
216,624 GBP2022-12-31
Total Inventories
16,899 GBP2023-12-31
17,868 GBP2022-12-31
Debtors
798,875 GBP2023-12-31
836,330 GBP2022-12-31
Cash at bank and in hand
634,361 GBP2023-12-31
622,552 GBP2022-12-31
Current Assets
1,450,135 GBP2023-12-31
1,476,750 GBP2022-12-31
Creditors
Current
1,118,795 GBP2023-12-31
1,188,369 GBP2022-12-31
Net Current Assets/Liabilities
331,340 GBP2023-12-31
288,381 GBP2022-12-31
Total Assets Less Current Liabilities
512,598 GBP2023-12-31
505,005 GBP2022-12-31
Net Assets/Liabilities
506,849 GBP2023-12-31
488,139 GBP2022-12-31
Equity
Called up share capital
250,000 GBP2023-12-31
250,000 GBP2022-12-31
250,000 GBP2021-12-31
Retained earnings (accumulated losses)
256,849 GBP2023-12-31
238,139 GBP2022-12-31
216,243 GBP2021-12-31
Equity
506,849 GBP2023-12-31
488,139 GBP2022-12-31
466,243 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
218,710 GBP2023-01-01 ~ 2023-12-31
21,896 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-200,000 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-7,046 GBP2021-12-31
Wages/Salaries
841,950 GBP2023-01-01 ~ 2023-12-31
1,116,214 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
86,767 GBP2023-01-01 ~ 2023-12-31
86,629 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,175 GBP2023-01-01 ~ 2023-12-31
36,722 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
967,892 GBP2023-01-01 ~ 2023-12-31
1,239,565 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
202023-01-01 ~ 2023-12-31
202022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
10,457 GBP2023-01-01 ~ 2023-12-31
9,086 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,800 GBP2023-01-01 ~ 2023-12-31
9,680 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
6,481 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
75,463 GBP2023-12-31
134,455 GBP2022-12-31
Development expenditure
177,011 GBP2023-12-31
174,377 GBP2022-12-31
Intangible Assets - Gross Cost
252,474 GBP2023-12-31
308,832 GBP2022-12-31
Intangible assets - Disposals
-77,505 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
9,035 GBP2023-12-31
60,879 GBP2022-12-31
Development expenditure
85,176 GBP2023-12-31
58,585 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
94,211 GBP2023-12-31
119,464 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
7,148 GBP2023-01-01 ~ 2023-12-31
Development expenditure
32,226 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
39,374 GBP2023-01-01 ~ 2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-64,627 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
66,428 GBP2023-12-31
73,576 GBP2022-12-31
Development expenditure
91,835 GBP2023-12-31
115,792 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
53,082 GBP2023-12-31
53,082 GBP2022-12-31
Furniture and fittings
9,615 GBP2023-12-31
5,200 GBP2022-12-31
Computers
72,796 GBP2023-12-31
71,015 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
135,493 GBP2023-12-31
129,297 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
49,627 GBP2023-12-31
47,256 GBP2022-12-31
Furniture and fittings
6,009 GBP2023-12-31
5,200 GBP2022-12-31
Computers
56,862 GBP2023-12-31
49,585 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
112,498 GBP2023-12-31
102,041 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,371 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
809 GBP2023-01-01 ~ 2023-12-31
Computers
7,277 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
10,457 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
3,455 GBP2023-12-31
5,826 GBP2022-12-31
Furniture and fittings
3,606 GBP2023-12-31
Computers
15,934 GBP2023-12-31
21,430 GBP2022-12-31
Finished Goods
16,899 GBP2023-12-31
17,868 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
197,357 GBP2023-12-31
233,086 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
100,000 GBP2023-12-31
300,000 GBP2022-12-31
Other Debtors
Current
173,915 GBP2023-12-31
50,328 GBP2022-12-31
Prepayments/Accrued Income
Current
327,603 GBP2023-12-31
252,916 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
798,875 GBP2023-12-31
Amounts falling due within one year, Current
836,330 GBP2022-12-31
Trade Creditors/Trade Payables
Current
494,893 GBP2023-12-31
486,343 GBP2022-12-31
Corporation Tax Payable
Current
6,481 GBP2022-12-31
Other Taxation & Social Security Payable
Current
39,992 GBP2023-12-31
25,517 GBP2022-12-31
Other Creditors
Current
201,478 GBP2023-12-31
375,514 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
288,490 GBP2023-12-31
226,862 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
12,228 GBP2023-12-31
101,732 GBP2022-12-31
Between one and five year
29,187 GBP2022-12-31
All periods
12,228 GBP2023-12-31
130,919 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
5,749 GBP2023-12-31
16,866 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
218,710 GBP2023-01-01 ~ 2023-12-31