Average Number of Employees
172023-01-01 ~ 2023-12-31
272022-01-01 ~ 2022-12-31
Intangible Assets
1,565,726 GBP2023-12-31
1,510,671 GBP2022-12-31
Property, Plant & Equipment
73,190 GBP2023-12-31
100,531 GBP2022-12-31
Fixed Assets
1,638,916 GBP2023-12-31
1,611,202 GBP2022-12-31
Debtors
Current
1,110,965 GBP2023-12-31
1,168,461 GBP2022-12-31
Cash at bank and in hand
122,319 GBP2023-12-31
298,063 GBP2022-12-31
Current Assets
1,233,284 GBP2023-12-31
1,466,524 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,169,119 GBP2023-12-31
-1,860,322 GBP2022-12-31
Net Current Assets/Liabilities
-935,835 GBP2023-12-31
-393,798 GBP2022-12-31
Total Assets Less Current Liabilities
703,081 GBP2023-12-31
1,217,404 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,019,143 GBP2023-12-31
-1,546,766 GBP2022-12-31
Net Assets/Liabilities
-541,088 GBP2023-12-31
-542,908 GBP2022-12-31
Equity
Called up share capital
1,900 GBP2023-12-31
1,900 GBP2022-12-31
Capital redemption reserve
5 GBP2023-12-31
5 GBP2022-12-31
Retained earnings (accumulated losses)
-542,993 GBP2023-12-31
-544,813 GBP2022-12-31
Equity
-541,088 GBP2023-12-31
-542,908 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
49,159 GBP2023-12-31
49,159 GBP2022-12-31
Development expenditure
2,293,478 GBP2023-12-31
2,014,975 GBP2022-12-31
Goodwill
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Intangible Assets - Gross Cost
2,642,637 GBP2023-12-31
2,364,134 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
47,018 GBP2023-12-31
38,816 GBP2022-12-31
Development expenditure
729,893 GBP2023-12-31
514,647 GBP2022-12-31
Goodwill
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,076,911 GBP2023-12-31
853,463 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
223,448 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2,141 GBP2023-12-31
10,343 GBP2022-12-31
Development expenditure
1,563,585 GBP2023-12-31
1,500,328 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
144,578 GBP2023-12-31
144,578 GBP2022-12-31
Motor vehicles
108,430 GBP2023-12-31
108,430 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
253,008 GBP2023-12-31
253,008 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
121,769 GBP2022-12-31
Motor vehicles
30,708 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
152,477 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
15,990 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
11,351 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
27,341 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
137,759 GBP2023-12-31
Motor vehicles
42,059 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
179,818 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
6,819 GBP2023-12-31
22,809 GBP2022-12-31
Motor vehicles
66,371 GBP2023-12-31
77,722 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
838,189 GBP2023-12-31
748,673 GBP2022-12-31
Other Debtors
Current
129,436 GBP2023-12-31
161,146 GBP2022-12-31
Prepayments/Accrued Income
Current
107,151 GBP2023-12-31
141,637 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
36,189 GBP2023-12-31
117,005 GBP2022-12-31
Bank Borrowings
Current
641,855 GBP2023-12-31
539,926 GBP2022-12-31
Trade Creditors/Trade Payables
Current
401,455 GBP2023-12-31
374,997 GBP2022-12-31
Amounts owed to group undertakings
Current
53,737 GBP2023-12-31
3,729 GBP2022-12-31
Corporation Tax Payable
Current
649 GBP2023-12-31
10,310 GBP2022-12-31
Taxation/Social Security Payable
Current
110,630 GBP2023-12-31
103,615 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
14,061 GBP2023-12-31
14,061 GBP2022-12-31
Other Creditors
Current
915,048 GBP2023-12-31
757,428 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
31,684 GBP2023-12-31
56,256 GBP2022-12-31
Creditors
Current
2,169,119 GBP2023-12-31
1,860,322 GBP2022-12-31
Bank Borrowings
Non-current
989,124 GBP2023-12-31
1,502,686 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
30,019 GBP2023-12-31
44,080 GBP2022-12-31
Creditors
Non-current
1,019,143 GBP2023-12-31
1,546,766 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
113,424 GBP2023-12-31
153,791 GBP2022-12-31
Between one and five year
38,195 GBP2023-12-31
151,620 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
151,619 GBP2023-12-31
305,411 GBP2022-12-31