Average Number of Employees
52023-01-01 ~ 2023-12-31
42022-01-01 ~ 2022-12-31
Turnover/Revenue
829,489 GBP2023-01-01 ~ 2023-12-31
1,552,860 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
829,489 GBP2023-01-01 ~ 2023-12-31
1,552,860 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,156,287 GBP2023-01-01 ~ 2023-12-31
-1,140,338 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-768,864 GBP2023-01-01 ~ 2023-12-31
412,522 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
122,061 GBP2023-01-01 ~ 2023-12-31
121,726 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-647,376 GBP2023-01-01 ~ 2023-12-31
533,807 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
232,511 GBP2023-12-31
842,747 GBP2022-12-31
408,415 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-610,236 GBP2023-01-01 ~ 2023-12-31
434,332 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
404,737 GBP2023-12-31
443,660 GBP2022-12-31
Fixed Assets - Investments
325,003 GBP2023-12-31
325,003 GBP2022-12-31
Fixed Assets
729,740 GBP2023-12-31
768,663 GBP2022-12-31
Debtors
Current
1,521,910 GBP2023-12-31
1,511,029 GBP2022-12-31
Cash at bank and in hand
2,720 GBP2023-12-31
37,842 GBP2022-12-31
Current Assets
1,524,630 GBP2023-12-31
1,548,871 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,375,541 GBP2023-12-31
-837,841 GBP2022-12-31
Net Current Assets/Liabilities
149,089 GBP2023-12-31
711,030 GBP2022-12-31
Total Assets Less Current Liabilities
878,829 GBP2023-12-31
1,479,693 GBP2022-12-31
Net Assets/Liabilities
753,870 GBP2023-12-31
1,364,106 GBP2022-12-31
Equity
Called up share capital
461,909 GBP2023-12-31
461,909 GBP2022-12-31
461,909 GBP2022-01-01
Share premium
59,450 GBP2023-12-31
59,450 GBP2022-12-31
59,450 GBP2022-01-01
Equity
753,870 GBP2023-12-31
1,364,106 GBP2022-12-31
929,774 GBP2022-01-01
Profit/Loss
-610,236 GBP2023-01-01 ~ 2023-12-31
434,332 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-610,236 GBP2023-01-01 ~ 2023-12-31
434,332 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-610,236 GBP2023-01-01 ~ 2023-12-31
434,332 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
5,080 GBP2023-01-01 ~ 2023-12-31
4,620 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
904,078 GBP2023-01-01 ~ 2023-12-31
560,829 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
104,958 GBP2023-01-01 ~ 2023-12-31
65,321 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,086,398 GBP2023-01-01 ~ 2023-12-31
690,048 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
706,865 GBP2023-01-01 ~ 2023-12-31
454,364 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,629 GBP2023-01-01 ~ 2023-12-31
-7,132 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-152,133 GBP2023-01-01 ~ 2023-12-31
101,423 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
5,178,441 GBP2023-12-31
5,052,206 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,773,704 GBP2023-12-31
4,608,546 GBP2022-12-31
Intangible Assets
Development expenditure
404,737 GBP2023-12-31
443,660 GBP2022-12-31
Investments in Subsidiaries
325,003 GBP2023-12-31
325,003 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,447,185 GBP2023-12-31
1,425,992 GBP2022-12-31
Other Debtors
Current
15,080 GBP2022-12-31
Prepayments/Accrued Income
Current
60,267 GBP2023-12-31
56,069 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
14,458 GBP2023-12-31
13,888 GBP2022-12-31
Trade Creditors/Trade Payables
Current
15,333 GBP2023-12-31
54,664 GBP2022-12-31
Amounts owed to group undertakings
Current
1,055,289 GBP2023-12-31
327,778 GBP2022-12-31
Corporation Tax Payable
Current
106,607 GBP2022-12-31
Taxation/Social Security Payable
Current
38,224 GBP2023-12-31
21,131 GBP2022-12-31
Other Creditors
Current
280 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
266,415 GBP2023-12-31
327,661 GBP2022-12-31
Creditors
Current
1,375,541 GBP2023-12-31
837,841 GBP2022-12-31
Net Deferred Tax Liability/Asset
74,959 GBP2023-12-31
65,587 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
9,372 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
81,058 GBP2023-12-31
65,587 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,592,540 shares2023-12-31
4,592,540 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
26,552 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.102023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
39,577 GBP2023-12-31
82,358 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
39,577 GBP2023-12-31
82,358 GBP2022-12-31