Administrative Expenses
-12,314,438 GBP2024-01-01 ~ 2024-12-31
-12,536,050 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,458,244 GBP2024-01-01 ~ 2024-12-31
134,708 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,519,346 GBP2024-01-01 ~ 2024-12-31
134,708 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
767,244 GBP2024-12-31
378,596 GBP2023-12-31
Property, Plant & Equipment
48,074 GBP2024-12-31
76,017 GBP2023-12-31
Fixed Assets - Investments
1,392,052 GBP2024-12-31
1,132,675 GBP2023-12-31
Fixed Assets
2,207,370 GBP2024-12-31
1,587,288 GBP2023-12-31
Debtors
4,235,445 GBP2024-12-31
4,563,231 GBP2023-12-31
Cash at bank and in hand
1,010,095 GBP2024-12-31
3,858 GBP2023-12-31
Current Assets
5,245,540 GBP2024-12-31
4,567,089 GBP2023-12-31
Net Current Assets/Liabilities
832,763 GBP2024-12-31
-230,661 GBP2023-12-31
Total Assets Less Current Liabilities
3,040,133 GBP2024-12-31
1,356,627 GBP2023-12-31
Creditors
Non-current
-116,356 GBP2024-12-31
-218,092 GBP2023-12-31
Net Assets/Liabilities
2,894,363 GBP2024-12-31
1,138,535 GBP2023-12-31
Equity
Called up share capital
44,052 GBP2024-12-31
48,100 GBP2023-12-31
48,100 GBP2022-12-31
Share premium
235,795 GBP2024-12-31
15,010 GBP2023-12-31
15,010 GBP2022-12-31
Capital redemption reserve
7,030 GBP2024-12-31
2,050 GBP2023-12-31
2,050 GBP2022-12-31
Retained earnings (accumulated losses)
2,607,486 GBP2024-12-31
1,065,161 GBP2023-12-31
930,453 GBP2022-12-31
Equity
2,894,363 GBP2024-12-31
1,138,535 GBP2023-12-31
1,006,354 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,458,244 GBP2024-01-01 ~ 2024-12-31
134,708 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,519,346 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
2612024-01-01 ~ 2024-12-31
2692023-01-01 ~ 2023-12-31
Wages/Salaries
8,425,080 GBP2024-01-01 ~ 2024-12-31
8,677,893 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
271,613 GBP2024-01-01 ~ 2024-12-31
233,236 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,696,693 GBP2024-01-01 ~ 2024-12-31
8,911,129 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
38,000 GBP2024-01-01 ~ 2024-12-31
28,992 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
913,024 GBP2024-01-01 ~ 2024-12-31
924,709 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
30,531 GBP2024-01-01 ~ 2024-12-31
-14,851 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,406,852 GBP2024-01-01 ~ 2024-12-31
50,819 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
834,133 GBP2024-12-31
834,133 GBP2023-12-31
Development expenditure
6,657,478 GBP2024-12-31
5,975,505 GBP2023-12-31
Intangible Assets - Gross Cost
7,491,611 GBP2024-12-31
6,809,638 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
834,133 GBP2024-12-31
834,133 GBP2023-12-31
Development expenditure
5,890,234 GBP2024-12-31
5,596,909 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,724,367 GBP2024-12-31
6,431,042 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Development expenditure
293,325 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
293,325 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Development expenditure
767,244 GBP2024-12-31
378,596 GBP2023-12-31
Intangible Assets
767,244 GBP2024-12-31
378,596 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,140 GBP2024-12-31
2,140 GBP2023-12-31
Computers
714,569 GBP2024-12-31
705,542 GBP2023-12-31
Motor vehicles
6,905 GBP2024-12-31
6,905 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
723,614 GBP2024-12-31
714,587 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-17,446 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-17,446 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,140 GBP2024-12-31
2,140 GBP2023-12-31
Computers
666,495 GBP2024-12-31
629,525 GBP2023-12-31
Motor vehicles
6,905 GBP2024-12-31
6,905 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
675,540 GBP2024-12-31
638,570 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
54,417 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
54,417 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
Computers
-17,447 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-17,447 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
0 GBP2024-12-31
0 GBP2023-12-31
Computers
48,074 GBP2024-12-31
76,017 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
752,420 GBP2024-12-31
283,118 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
150,961 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
503,430 GBP2024-12-31
8,905 GBP2023-12-31
Other Debtors
Current
2,979,595 GBP2024-12-31
4,119,130 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
0 GBP2024-12-31
1,117 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,235,445 GBP2024-12-31
4,563,231 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
100,303 GBP2024-12-31
266,970 GBP2023-12-31
Trade Creditors/Trade Payables
Current
817,503 GBP2024-12-31
1,091,504 GBP2023-12-31
Amounts owed to group undertakings
Current
2,862,817 GBP2024-12-31
2,141,754 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
81,923 GBP2023-12-31
Other Taxation & Social Security Payable
Current
180,611 GBP2024-12-31
302,725 GBP2023-12-31
Other Creditors
Current
451,543 GBP2024-12-31
576,990 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
116,356 GBP2024-12-31
218,092 GBP2023-12-31
Bank Borrowings
216,659 GBP2024-12-31
485,062 GBP2023-12-31
Total Borrowings
Current
100,303 GBP2024-12-31
266,970 GBP2023-12-31
Non-current
116,356 GBP2024-12-31
218,092 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
44,052 shares2024-12-31
48,100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
183,402 GBP2024-12-31
216,546 GBP2023-12-31
Between two and five year
266,635 GBP2024-12-31
584,424 GBP2023-12-31
More than five year
0 GBP2024-12-31
98,202 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
450,037 GBP2024-12-31
899,172 GBP2023-12-31
Interest Payable/Similar Charges (Finance Costs)
85,192 GBP2024-01-01 ~ 2024-12-31
112,016 GBP2023-01-01 ~ 2023-12-31