Administrative Expenses
-1,479,008 GBP2024-01-01 ~ 2024-12-31
-1,637,087 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,174 GBP2024-01-01 ~ 2024-12-31
3,352 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-16,332 GBP2024-01-01 ~ 2024-12-31
-893 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-562,475 GBP2024-01-01 ~ 2024-12-31
-394,000 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
136,664 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-562,475 GBP2024-01-01 ~ 2024-12-31
-257,336 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
2,158,284 GBP2024-12-31
2,455,941 GBP2023-12-31
Other
452,060 GBP2024-12-31
546,290 GBP2023-12-31
Intangible Assets
2,610,344 GBP2024-12-31
3,002,231 GBP2023-12-31
Property, Plant & Equipment
18,191 GBP2024-12-31
87,309 GBP2023-12-31
Fixed Assets - Investments
3,977,804 GBP2024-12-31
2,327,419 GBP2023-12-31
Fixed Assets
6,606,339 GBP2024-12-31
5,416,959 GBP2023-12-31
Cash at bank and in hand
100,332 GBP2024-12-31
41,479 GBP2023-12-31
Current Assets
2,483,392 GBP2024-12-31
2,556,456 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-14,952,156 GBP2024-12-31
-13,223,365 GBP2023-12-31
Net Current Assets/Liabilities
-12,468,764 GBP2024-12-31
-10,666,909 GBP2023-12-31
Total Assets Less Current Liabilities
-5,862,425 GBP2024-12-31
-5,249,950 GBP2023-12-31
Net Assets/Liabilities
-5,862,425 GBP2024-12-31
-5,299,950 GBP2023-12-31
Equity
Called up share capital
178,699 GBP2024-12-31
178,699 GBP2023-12-31
178,699 GBP2022-12-31
Share premium
15,952 GBP2024-12-31
15,952 GBP2023-12-31
15,952 GBP2022-12-31
Capital redemption reserve
100,962 GBP2024-12-31
100,962 GBP2023-12-31
100,962 GBP2022-12-31
Retained earnings (accumulated losses)
-6,158,038 GBP2024-12-31
-5,595,563 GBP2023-12-31
-5,338,227 GBP2022-12-31
Equity
-5,862,425 GBP2024-12-31
-5,299,950 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-562,475 GBP2024-01-01 ~ 2024-12-31
-257,336 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
12024-01-01 ~ 2024-12-31
12023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
2,976,569 GBP2024-12-31
2,976,569 GBP2023-12-31
Development expenditure
1,447,435 GBP2024-12-31
1,251,541 GBP2023-12-31
Intangible Assets - Gross Cost
4,424,004 GBP2024-12-31
4,228,110 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
818,285 GBP2024-12-31
520,628 GBP2023-12-31
Development expenditure
995,375 GBP2024-12-31
705,251 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,813,660 GBP2024-12-31
1,225,879 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
297,657 GBP2024-01-01 ~ 2024-12-31
Development expenditure
290,124 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
587,781 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
452,060 GBP2024-12-31
546,290 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
433,235 GBP2023-12-31
Furniture and fittings
402,928 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
886,919 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
420,376 GBP2024-12-31
358,249 GBP2023-12-31
Furniture and fittings
399,967 GBP2024-12-31
394,847 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
868,728 GBP2024-12-31
799,610 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
1,871 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
62,127 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
5,120 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
69,118 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
48,385 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
12,859 GBP2024-12-31
74,986 GBP2023-12-31
Furniture and fittings
2,961 GBP2024-12-31
8,081 GBP2023-12-31
Land and buildings
4,242 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
201,249 GBP2024-12-31
337,775 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
9,490 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
12,887 GBP2024-12-31
16,614 GBP2023-12-31
Prepayments/Accrued Income
Current
2,009,434 GBP2024-12-31
2,010,588 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,233,060 GBP2024-12-31
2,364,977 GBP2023-12-31
Debtors
2,383,060 GBP2024-12-31
2,514,977 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
2,103 GBP2023-12-31
Trade Creditors/Trade Payables
Current
465,076 GBP2024-12-31
547,611 GBP2023-12-31
Amounts owed to group undertakings
Current
11,651,329 GBP2024-12-31
10,739,463 GBP2023-12-31
Other Taxation & Social Security Payable
Current
113,592 GBP2024-12-31
92,560 GBP2023-12-31
Other Creditors
Current
81,014 GBP2024-12-31
190,272 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,641,145 GBP2024-12-31
1,651,356 GBP2023-12-31
Bank Overdrafts
0 GBP2024-12-31
2,103 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
2,103 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
17,869,872 shares2024-12-31
17,869,872 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
0 GBP2024-12-31
22,762 GBP2023-12-31