Average Number of Employees
162024-01-01 ~ 2024-12-31
172023-01-01 ~ 2023-12-31
Intangible Assets
1,587,828 GBP2024-12-31
1,565,726 GBP2023-12-31
Property, Plant & Equipment
17,924 GBP2024-12-31
73,190 GBP2023-12-31
Fixed Assets
1,605,752 GBP2024-12-31
1,638,916 GBP2023-12-31
Debtors
Current
1,325,607 GBP2024-12-31
1,110,965 GBP2023-12-31
Cash at bank and in hand
83,708 GBP2024-12-31
122,319 GBP2023-12-31
Current Assets
1,409,315 GBP2024-12-31
1,233,284 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,269,053 GBP2024-12-31
-2,198,521 GBP2023-12-31
Net Current Assets/Liabilities
140,262 GBP2024-12-31
-965,237 GBP2023-12-31
Total Assets Less Current Liabilities
1,746,014 GBP2024-12-31
673,679 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,033,433 GBP2024-12-31
-1,019,143 GBP2023-12-31
Net Assets/Liabilities
-521,584 GBP2024-12-31
-563,140 GBP2023-12-31
Equity
Called up share capital
1,900 GBP2024-12-31
1,900 GBP2023-12-31
Capital redemption reserve
5 GBP2024-12-31
5 GBP2023-12-31
Retained earnings (accumulated losses)
-523,489 GBP2024-12-31
-565,045 GBP2023-12-31
Equity
-521,584 GBP2024-12-31
-563,140 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
49,159 GBP2024-12-31
49,159 GBP2023-12-31
Development expenditure
2,561,654 GBP2024-12-31
2,293,478 GBP2023-12-31
Goodwill
300,000 GBP2024-12-31
300,000 GBP2023-12-31
Intangible Assets - Gross Cost
2,910,813 GBP2024-12-31
2,642,637 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
48,847 GBP2024-12-31
47,018 GBP2023-12-31
Development expenditure
974,138 GBP2024-12-31
729,893 GBP2023-12-31
Goodwill
300,000 GBP2024-12-31
300,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,322,985 GBP2024-12-31
1,076,911 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
246,074 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
312 GBP2024-12-31
2,141 GBP2023-12-31
Development expenditure
1,587,516 GBP2024-12-31
1,563,585 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
146,639 GBP2024-12-31
144,578 GBP2023-12-31
Motor vehicles
58,990 GBP2024-12-31
108,430 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
211,389 GBP2024-12-31
253,008 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-49,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-49,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,760 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
137,759 GBP2023-12-31
Motor vehicles
42,059 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
179,818 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
39,406 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
46,236 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-32,589 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-32,589 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
144,417 GBP2024-12-31
Motor vehicles
48,876 GBP2024-12-31
Plant and equipment
172 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
193,465 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
2,222 GBP2024-12-31
6,819 GBP2023-12-31
Motor vehicles
10,114 GBP2024-12-31
66,371 GBP2023-12-31
Plant and equipment
5,588 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,003,506 GBP2024-12-31
817,976 GBP2023-12-31
Other Debtors
Current
132,974 GBP2024-12-31
149,649 GBP2023-12-31
Prepayments/Accrued Income
Current
189,127 GBP2024-12-31
107,151 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
36,189 GBP2023-12-31
Bank Borrowings
Current
641,855 GBP2023-12-31
Trade Creditors/Trade Payables
Current
370,405 GBP2024-12-31
430,857 GBP2023-12-31
Amounts owed to group undertakings
Current
51,937 GBP2024-12-31
53,737 GBP2023-12-31
Corporation Tax Payable
Current
5,652 GBP2024-12-31
649 GBP2023-12-31
Taxation/Social Security Payable
Current
107,343 GBP2024-12-31
110,630 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
7,150 GBP2024-12-31
14,061 GBP2023-12-31
Other Creditors
Current
660,169 GBP2024-12-31
915,048 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
66,397 GBP2024-12-31
31,684 GBP2023-12-31
Creditors
Current
1,269,053 GBP2024-12-31
2,198,521 GBP2023-12-31
Bank Borrowings
Non-current
2,000,000 GBP2024-12-31
955,974 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
9,533 GBP2024-12-31
30,019 GBP2023-12-31
Other Creditors
Non-current
23,900 GBP2024-12-31
33,150 GBP2023-12-31
Creditors
Non-current
2,033,433 GBP2024-12-31
1,019,143 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
158,742 GBP2024-12-31
118,471 GBP2023-12-31
Between one and five year
575,940 GBP2024-12-31
44,289 GBP2023-12-31
More than five year
38,195 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
772,877 GBP2024-12-31
162,760 GBP2023-12-31