Cost of Sales
-2,192,653 GBP2024-01-01 ~ 2024-12-31
-877,110 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,579,478 GBP2024-01-01 ~ 2024-12-31
-7,496,280 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
50,665 GBP2024-01-01 ~ 2024-12-31
106,182 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-256 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
16,786,508 GBP2024-01-01 ~ 2024-12-31
15,353,307 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
15,259,103 GBP2024-01-01 ~ 2024-12-31
14,776,443 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
5,164,661 GBP2024-12-31
2,552,844 GBP2023-12-31
Property, Plant & Equipment
4,679 GBP2024-12-31
10,975 GBP2023-12-31
Fixed Assets - Investments
12,056 GBP2024-12-31
12,056 GBP2023-12-31
Fixed Assets
5,181,396 GBP2024-12-31
2,575,875 GBP2023-12-31
Debtors
704,287 GBP2024-12-31
9,311,839 GBP2023-12-31
Cash at bank and in hand
3,876,361 GBP2024-12-31
894,152 GBP2023-12-31
Current Assets
4,580,648 GBP2024-12-31
10,205,991 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,982,998 GBP2024-12-31
-2,110,139 GBP2023-12-31
Net Current Assets/Liabilities
-1,402,350 GBP2024-12-31
8,095,852 GBP2023-12-31
Total Assets Less Current Liabilities
3,779,046 GBP2024-12-31
10,671,727 GBP2023-12-31
Net Assets/Liabilities
3,014,514 GBP2024-12-31
10,455,411 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
3,014,414 GBP2024-12-31
10,455,311 GBP2023-12-31
15,178,868 GBP2022-12-31
Equity
3,014,514 GBP2024-12-31
10,455,411 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
15,259,103 GBP2024-01-01 ~ 2024-12-31
14,776,443 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-19,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-22,700,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,500 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
182024-01-01 ~ 2024-12-31
222023-01-01 ~ 2023-12-31
Wages/Salaries
870,009 GBP2024-01-01 ~ 2024-12-31
961,449 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
47,640 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,126,382 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
240,596 GBP2024-01-01 ~ 2024-12-31
-2,340 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
108,783 GBP2024-12-31
108,783 GBP2023-12-31
Development expenditure
5,205,610 GBP2024-12-31
2,545,145 GBP2023-12-31
Intangible Assets - Gross Cost
5,936,204 GBP2024-12-31
2,981,416 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
73,402 GBP2024-12-31
73,402 GBP2023-12-31
Development expenditure
666,003 GBP2024-12-31
355,170 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
771,543 GBP2024-12-31
428,572 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
0 GBP2024-01-01 ~ 2024-12-31
Development expenditure
194,642 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
226,780 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
35,381 GBP2024-12-31
35,381 GBP2023-12-31
Development expenditure
4,539,607 GBP2024-12-31
2,189,975 GBP2023-12-31
Intangible Assets
5,164,661 GBP2024-12-31
2,552,844 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,143 GBP2023-12-31
Furniture and fittings
72,124 GBP2023-12-31
Computers
83,773 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
164,040 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,143 GBP2024-12-31
6,515 GBP2023-12-31
Furniture and fittings
69,525 GBP2024-12-31
66,326 GBP2023-12-31
Computers
81,693 GBP2024-12-31
80,224 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
159,361 GBP2024-12-31
153,065 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,628 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,199 GBP2024-01-01 ~ 2024-12-31
Computers
1,469 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
6,296 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
0 GBP2024-12-31
1,628 GBP2023-12-31
Furniture and fittings
2,599 GBP2024-12-31
5,798 GBP2023-12-31
Computers
2,080 GBP2024-12-31
3,549 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,378 GBP2024-12-31
78,703 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
335,046 GBP2024-12-31
1,859,967 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
181,241 GBP2024-12-31
7,092,687 GBP2023-12-31
Prepayments/Accrued Income
Current
183,622 GBP2024-12-31
280,482 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
704,287 GBP2024-12-31
9,311,839 GBP2023-12-31
Trade Creditors/Trade Payables
Current
211,556 GBP2024-12-31
55,384 GBP2023-12-31
Amounts owed to group undertakings
Current
3,668,845 GBP2024-12-31
498,375 GBP2023-12-31
Other Taxation & Social Security Payable
Current
893,666 GBP2024-12-31
741,076 GBP2023-12-31
Other Creditors
Current
29,248 GBP2024-12-31
3,603 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,179,683 GBP2024-12-31
811,701 GBP2023-12-31
Creditors
Current
5,982,998 GBP2024-12-31
2,110,139 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,500 GBP2024-12-31
63,500 GBP2023-12-31
Between two and five year
79,375 GBP2024-12-31
142,875 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
142,875 GBP2024-12-31
206,375 GBP2023-12-31