Average Number of Employees
22023-01-01 ~ 2023-12-31
72022-01-01 ~ 2022-12-31
Turnover/Revenue
136,304 GBP2023-01-01 ~ 2023-12-31
793,481 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-275,385 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
136,304 GBP2023-01-01 ~ 2023-12-31
518,096 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-484,500 GBP2023-01-01 ~ 2023-12-31
-606,245 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-335,907 GBP2023-01-01 ~ 2023-12-31
-32,922 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-358,230 GBP2023-01-01 ~ 2023-12-31
-33,911 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-358,230 GBP2023-01-01 ~ 2023-12-31
-33,911 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-358,230 GBP2023-01-01 ~ 2023-12-31
-33,911 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
950,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Property, Plant & Equipment
1,981 GBP2023-12-31
3,548 GBP2022-12-31
Fixed Assets
951,981 GBP2023-12-31
1,003,548 GBP2022-12-31
Debtors
Current
211,114 GBP2023-12-31
348,682 GBP2022-12-31
Current assets - Investments
4,515 GBP2023-12-31
30,735 GBP2022-12-31
Cash at bank and in hand
39,071 GBP2023-12-31
429,975 GBP2022-12-31
Current Assets
254,700 GBP2023-12-31
809,392 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-751,969 GBP2023-12-31
-990,891 GBP2022-12-31
Net Current Assets/Liabilities
-497,269 GBP2023-12-31
-181,499 GBP2022-12-31
Total Assets Less Current Liabilities
454,712 GBP2023-12-31
822,049 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-15,060 GBP2023-12-31
-24,167 GBP2022-12-31
Net Assets/Liabilities
439,652 GBP2023-12-31
797,882 GBP2022-12-31
Equity
Called up share capital
1,421,914 GBP2023-12-31
1,421,914 GBP2022-12-31
1,421,914 GBP2022-01-01
Share premium
2,810,706 GBP2023-12-31
2,810,706 GBP2022-12-31
2,810,706 GBP2022-01-01
Retained earnings (accumulated losses)
-3,792,968 GBP2023-12-31
-3,434,738 GBP2022-12-31
-3,400,827 GBP2022-01-01
Equity
439,652 GBP2023-12-31
797,882 GBP2022-12-31
831,793 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-358,230 GBP2023-01-01 ~ 2023-12-31
-33,911 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-358,230 GBP2023-01-01 ~ 2023-12-31
-33,911 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
1,567 GBP2023-01-01 ~ 2023-12-31
1,567 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
39,071 GBP2023-12-31
429,975 GBP2022-12-31
83,117 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Computers
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
40,000 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
89,359 GBP2023-01-01 ~ 2023-12-31
337,741 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
10,839 GBP2023-01-01 ~ 2023-12-31
36,412 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
102,226 GBP2023-01-01 ~ 2023-12-31
381,903 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
66,300 GBP2023-01-01 ~ 2023-12-31
259,800 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-68,064 GBP2023-01-01 ~ 2023-12-31
-6,443 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
50,000 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
950,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
6,268 GBP2023-12-31
6,268 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Computers
2,720 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
1,567 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
4,287 GBP2023-12-31
Property, Plant & Equipment
Computers
1,981 GBP2023-12-31
3,548 GBP2022-12-31
Other Debtors
Current
210,138 GBP2023-12-31
342,722 GBP2022-12-31
Prepayments/Accrued Income
Current
976 GBP2023-12-31
5,960 GBP2022-12-31
Bank Borrowings
Current
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
667,252 GBP2023-12-31
932,040 GBP2022-12-31
Taxation/Social Security Payable
Current
2,403 GBP2023-12-31
18,352 GBP2022-12-31
Other Creditors
Current
32,314 GBP2023-12-31
4,264 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
40,000 GBP2023-12-31
26,235 GBP2022-12-31
Creditors
Current
751,969 GBP2023-12-31
990,891 GBP2022-12-31
Bank Borrowings
Non-current
15,060 GBP2023-12-31
24,167 GBP2022-12-31
Creditors
Non-current
15,060 GBP2023-12-31
24,167 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
15,060 GBP2023-12-31
24,167 GBP2022-12-31
Total Borrowings
25,060 GBP2023-12-31
34,167 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,421,914 shares2023-12-31
1,421,914 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31