Average Number of Employees
162024-01-01 ~ 2024-12-31
162023-01-01 ~ 2023-12-31
Intangible Assets
4,049,992 GBP2024-12-31
3,104,455 GBP2023-12-31
Property, Plant & Equipment
85,802 GBP2024-12-31
110,191 GBP2023-12-31
Fixed Assets
4,135,794 GBP2024-12-31
3,214,646 GBP2023-12-31
Total Inventories
417,761 GBP2024-12-31
405,359 GBP2023-12-31
Debtors
Current
461,338 GBP2024-12-31
502,005 GBP2023-12-31
Cash at bank and in hand
19,702 GBP2024-12-31
22,423 GBP2023-12-31
Current Assets
898,801 GBP2024-12-31
929,787 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-570,780 GBP2023-12-31
Net Current Assets/Liabilities
80,695 GBP2024-12-31
359,007 GBP2023-12-31
Total Assets Less Current Liabilities
4,216,489 GBP2024-12-31
3,573,653 GBP2023-12-31
Net Assets/Liabilities
2,964,181 GBP2024-12-31
2,325,915 GBP2023-12-31
Equity
Called up share capital
6,627 GBP2024-12-31
5,883 GBP2023-12-31
5,400 GBP2023-01-01
Share premium
5,474,194 GBP2024-12-31
4,847,653 GBP2023-12-31
4,475,613 GBP2023-01-01
Retained earnings (accumulated losses)
-2,516,640 GBP2024-12-31
-2,527,621 GBP2023-12-31
-1,071,659 GBP2023-01-01
Equity
2,964,181 GBP2024-12-31
2,325,915 GBP2023-12-31
3,409,354 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
10,981 GBP2024-01-01 ~ 2024-12-31
-1,455,962 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
10,981 GBP2024-01-01 ~ 2024-12-31
-1,455,962 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
10,981 GBP2024-01-01 ~ 2024-12-31
-1,455,962 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
10,981 GBP2024-01-01 ~ 2024-12-31
-1,455,962 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
744 GBP2024-01-01 ~ 2024-12-31
483 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
627,285 GBP2024-01-01 ~ 2024-12-31
372,523 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
744 GBP2024-01-01 ~ 2024-12-31
483 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
627,285 GBP2024-01-01 ~ 2024-12-31
372,523 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
4,049,992 GBP2024-12-31
3,104,455 GBP2023-12-31
Intangible Assets
Development expenditure
4,049,992 GBP2024-12-31
3,104,455 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
41,811 GBP2024-12-31
41,811 GBP2023-12-31
Motor vehicles
116,865 GBP2024-12-31
116,865 GBP2023-12-31
Furniture and fittings
135,436 GBP2024-12-31
135,187 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
294,112 GBP2024-12-31
293,863 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
31,103 GBP2024-12-31
28,025 GBP2023-12-31
Motor vehicles
72,746 GBP2024-12-31
60,067 GBP2023-12-31
Furniture and fittings
104,461 GBP2024-12-31
95,580 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
208,310 GBP2024-12-31
183,672 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
8,881 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
24,638 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
10,708 GBP2024-12-31
13,786 GBP2023-12-31
Motor vehicles
44,119 GBP2024-12-31
56,798 GBP2023-12-31
Furniture and fittings
30,975 GBP2024-12-31
39,607 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
44,118 GBP2024-12-31
56,797 GBP2023-12-31
Under hire purchased contracts or finance leases
44,118 GBP2024-12-31
56,797 GBP2023-12-31
Finished Goods/Goods for Resale
417,761 GBP2024-12-31
405,359 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
78,490 GBP2024-12-31
47,677 GBP2023-12-31
Other Debtors
Current
14,859 GBP2024-12-31
11,958 GBP2023-12-31
Prepayments/Accrued Income
Current
76,759 GBP2024-12-31
151,140 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
291,230 GBP2024-12-31
291,230 GBP2023-12-31
Cash and Cash Equivalents
19,702 GBP2024-12-31
22,423 GBP2023-12-31
Trade Creditors/Trade Payables
Current
230,414 GBP2024-12-31
143,724 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
22,951 GBP2024-12-31
39,965 GBP2023-12-31
Other Creditors
Current
7,876 GBP2024-12-31
11,849 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
556,865 GBP2024-12-31
375,242 GBP2023-12-31
Creditors
Current
818,106 GBP2024-12-31
570,780 GBP2023-12-31
Bank Borrowings
Non-current
52,108 GBP2024-12-31
67,538 GBP2023-12-31
Creditors
Non-current
1,252,308 GBP2024-12-31
1,247,738 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
52,108 GBP2024-12-31
67,538 GBP2023-12-31
Total Borrowings
52,108 GBP2024-12-31
67,538 GBP2023-12-31
Net Deferred Tax Liability/Asset
291,230 GBP2024-12-31
291,230 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,627,170 shares2024-12-31
5,883,300 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.001002024-01-01 ~ 2024-12-31