Average Number of Employees
42024-01-01 ~ 2024-12-31
52023-01-01 ~ 2023-12-31
Turnover/Revenue
829,489 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
829,489 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,441,133 GBP2024-01-01 ~ 2024-12-31
-1,598,353 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,441,133 GBP2024-01-01 ~ 2024-12-31
-768,864 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
122,396 GBP2024-01-01 ~ 2024-12-31
122,061 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,319,189 GBP2024-01-01 ~ 2024-12-31
-647,376 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
-1,032,592 GBP2024-12-31
232,511 GBP2023-12-31
842,747 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,265,103 GBP2024-01-01 ~ 2024-12-31
-610,236 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
249,693 GBP2024-12-31
404,737 GBP2023-12-31
Fixed Assets - Investments
325,003 GBP2024-12-31
325,003 GBP2023-12-31
Fixed Assets
574,696 GBP2024-12-31
729,740 GBP2023-12-31
Debtors
Current
1,465,060 GBP2024-12-31
1,521,910 GBP2023-12-31
Cash at bank and in hand
804 GBP2024-12-31
2,720 GBP2023-12-31
Current Assets
1,465,864 GBP2024-12-31
1,524,630 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,480,920 GBP2024-12-31
Net Current Assets/Liabilities
-1,015,056 GBP2024-12-31
149,089 GBP2023-12-31
Total Assets Less Current Liabilities
-440,360 GBP2024-12-31
878,829 GBP2023-12-31
Net Assets/Liabilities
-511,233 GBP2024-12-31
753,870 GBP2023-12-31
Equity
Called up share capital
461,909 GBP2024-12-31
461,909 GBP2023-12-31
Share premium
59,450 GBP2024-12-31
59,450 GBP2023-12-31
Equity
-511,233 GBP2024-12-31
753,870 GBP2023-12-31
Audit Fees/Expenses
5,400 GBP2024-01-01 ~ 2024-12-31
5,080 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
743,772 GBP2024-01-01 ~ 2024-12-31
904,078 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
83,271 GBP2024-01-01 ~ 2024-12-31
104,958 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
917,364 GBP2024-01-01 ~ 2024-12-31
1,086,398 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
743,772 GBP2024-01-01 ~ 2024-12-31
706,865 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-54,086 GBP2024-01-01 ~ 2024-12-31
-35,629 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-329,797 GBP2024-01-01 ~ 2024-12-31
-152,133 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
5,178,441 GBP2024-12-31
5,178,441 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,928,748 GBP2024-12-31
4,773,704 GBP2023-12-31
Intangible Assets
Development expenditure
249,693 GBP2024-12-31
404,737 GBP2023-12-31
Investments in Subsidiaries
325,003 GBP2024-12-31
325,003 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,439,400 GBP2024-12-31
1,447,185 GBP2023-12-31
Prepayments/Accrued Income
Current
25,660 GBP2024-12-31
60,267 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
14,458 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,419 GBP2024-12-31
15,333 GBP2023-12-31
Amounts owed to group undertakings
Current
2,379,735 GBP2024-12-31
1,055,289 GBP2023-12-31
Taxation/Social Security Payable
Current
18,500 GBP2024-12-31
38,224 GBP2023-12-31
Other Creditors
Current
7,630 GBP2024-12-31
280 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
72,636 GBP2024-12-31
266,415 GBP2023-12-31
Creditors
Current
2,480,920 GBP2024-12-31
1,375,541 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
54,086 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
62,728 GBP2024-12-31
81,058 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,592,540 shares2024-12-31
4,592,540 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.102024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
26,552 shares2024-12-31
Par Value of Share
Class 2 ordinary share
0.102024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,358 GBP2024-12-31
39,577 GBP2023-12-31
Between one and five year
80,756 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
163,114 GBP2024-12-31
39,577 GBP2023-12-31