Average Number of Employees
232023-01-01 ~ 2023-12-31
312022-01-01 ~ 2022-12-31
Turnover/Revenue
842,938 GBP2023-01-01 ~ 2023-12-31
1,523,424 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,085,522 GBP2023-01-01 ~ 2023-12-31
-2,239,965 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
-2,242,584 GBP2023-01-01 ~ 2023-12-31
-716,541 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,603,992 GBP2023-01-01 ~ 2023-12-31
-3,430,044 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-2,994,215 GBP2023-01-01 ~ 2023-12-31
-2,363,137 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
258 GBP2023-01-01 ~ 2023-12-31
660 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,993,957 GBP2023-01-01 ~ 2023-12-31
-2,362,477 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,993,957 GBP2023-01-01 ~ 2023-12-31
-2,259,242 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
24,288 GBP2023-12-31
160,168 GBP2022-12-31
Property, Plant & Equipment
3,144 GBP2023-12-31
8,240 GBP2022-12-31
Fixed Assets
27,432 GBP2023-12-31
168,408 GBP2022-12-31
Total Inventories
3 GBP2023-12-31
136,073 GBP2022-12-31
Debtors
Current
290,370 GBP2023-12-31
1,417,420 GBP2022-12-31
Cash at bank and in hand
6,280,986 GBP2023-12-31
8,015,610 GBP2022-12-31
Current Assets
6,571,359 GBP2023-12-31
9,569,103 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,165,044 GBP2023-12-31
-6,509,807 GBP2022-12-31
Net Current Assets/Liabilities
1,406,315 GBP2023-12-31
3,059,296 GBP2022-12-31
Total Assets Less Current Liabilities
1,433,747 GBP2023-12-31
3,227,704 GBP2022-12-31
Net Assets/Liabilities
1,433,747 GBP2023-12-31
3,227,704 GBP2022-12-31
Equity
Called up share capital
29,957,921 GBP2023-12-31
28,757,921 GBP2022-12-31
28,264,079 GBP2022-01-01
Share premium
408,496 GBP2023-12-31
408,496 GBP2022-12-31
408,496 GBP2022-01-01
Retained earnings (accumulated losses)
-28,932,670 GBP2023-12-31
-25,938,713 GBP2022-12-31
-23,679,471 GBP2022-01-01
Equity
1,433,747 GBP2023-12-31
3,227,704 GBP2022-12-31
4,993,104 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,993,957 GBP2023-01-01 ~ 2023-12-31
-2,259,242 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
1,200,000 GBP2023-01-01 ~ 2023-12-31
493,842 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
1,200,000 GBP2023-01-01 ~ 2023-12-31
493,842 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
1,200,000 GBP2023-01-01 ~ 2023-12-31
493,842 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
1,200,000 GBP2023-01-01 ~ 2023-12-31
493,842 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
5,096 GBP2023-01-01 ~ 2023-12-31
6,014 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
6,231,319 GBP2023-12-31
8,002,891 GBP2022-12-31
12,420,633 GBP2022-01-01
Bank Overdrafts
-49,667 GBP2023-12-31
-12,719 GBP2022-12-31
Audit Fees/Expenses
29,500 GBP2023-01-01 ~ 2023-12-31
29,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,817,499 GBP2023-01-01 ~ 2023-12-31
1,829,287 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
212,224 GBP2023-01-01 ~ 2023-12-31
226,097 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,069,853 GBP2023-01-01 ~ 2023-12-31
2,098,169 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
485,080 GBP2023-01-01 ~ 2023-12-31
431,239 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-568,852 GBP2023-01-01 ~ 2023-12-31
-448,871 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
19,342 GBP2023-12-31
19,342 GBP2022-12-31
Development expenditure
4,310,791 GBP2023-12-31
4,310,791 GBP2022-12-31
Intangible Assets - Gross Cost
4,330,133 GBP2023-12-31
4,330,133 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
19,342 GBP2023-12-31
19,342 GBP2022-12-31
Development expenditure
4,286,503 GBP2023-12-31
4,150,623 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,305,845 GBP2023-12-31
4,169,965 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
135,880 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
24,288 GBP2023-12-31
160,168 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
45,148 GBP2023-12-31
45,148 GBP2022-12-31
Computers
87,619 GBP2023-12-31
87,619 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
132,767 GBP2023-12-31
132,767 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
45,148 GBP2022-12-31
Computers
79,379 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
124,527 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
5,096 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
5,096 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
45,148 GBP2023-12-31
Computers
84,475 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
129,623 GBP2023-12-31
Property, Plant & Equipment
Computers
3,144 GBP2023-12-31
8,240 GBP2022-12-31
Finished Goods/Goods for Resale
3 GBP2023-12-31
136,073 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
987,399 GBP2022-12-31
Other Debtors
Current
126,221 GBP2023-12-31
247,463 GBP2022-12-31
Prepayments/Accrued Income
Current
78,159 GBP2023-12-31
182,558 GBP2022-12-31
Bank Overdrafts
Current
49,667 GBP2023-12-31
12,718 GBP2022-12-31
Trade Creditors/Trade Payables
Current
86,224 GBP2023-12-31
60,273 GBP2022-12-31
Amounts owed to group undertakings
Current
629,071 GBP2023-12-31
575,378 GBP2022-12-31
Taxation/Social Security Payable
Current
56,828 GBP2023-12-31
83,492 GBP2022-12-31
Other Creditors
Current
3,502 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
119,384 GBP2023-12-31
158,333 GBP2022-12-31
Creditors
Current
5,165,044 GBP2023-12-31
6,509,807 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
29,957,921 shares2023-12-31
28,757,921 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
59,563 GBP2023-12-31
179,507 GBP2022-12-31