Average Number of Employees
542023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Turnover/Revenue
9,148,459 GBP2023-01-01 ~ 2023-12-31
7,751,212 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-168,724 GBP2023-01-01 ~ 2023-12-31
-407,904 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,979,735 GBP2023-01-01 ~ 2023-12-31
7,343,308 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,116,847 GBP2023-01-01 ~ 2023-12-31
-3,357,289 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
5,908,141 GBP2023-01-01 ~ 2023-12-31
4,031,272 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,364 GBP2023-01-01 ~ 2023-12-31
2,809 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-21,354 GBP2023-01-01 ~ 2023-12-31
-17,953 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,897,151 GBP2023-01-01 ~ 2023-12-31
4,016,128 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
17,047,203 GBP2023-12-31
12,533,947 GBP2022-12-31
8,945,482 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
4,513,256 GBP2023-01-01 ~ 2023-12-31
3,588,465 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
3,045,802 GBP2023-12-31
2,890,548 GBP2022-12-31
Property, Plant & Equipment
58,497 GBP2023-12-31
72,395 GBP2022-12-31
Fixed Assets
3,104,299 GBP2023-12-31
2,962,943 GBP2022-12-31
Debtors
Current
13,922,086 GBP2023-12-31
9,016,579 GBP2022-12-31
Cash at bank and in hand
2,064,696 GBP2023-12-31
3,362,327 GBP2022-12-31
Current Assets
15,986,782 GBP2023-12-31
12,378,906 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,904,458 GBP2023-12-31
-2,615,320 GBP2022-12-31
Net Current Assets/Liabilities
14,082,324 GBP2023-12-31
9,763,586 GBP2022-12-31
Total Assets Less Current Liabilities
17,186,623 GBP2023-12-31
12,726,529 GBP2022-12-31
Net Assets/Liabilities
17,048,873 GBP2023-12-31
12,535,617 GBP2022-12-31
Equity
Called up share capital
1,670 GBP2023-12-31
1,670 GBP2022-12-31
Equity
17,048,873 GBP2023-12-31
12,535,617 GBP2022-12-31
Wages/Salaries
1,792,304 GBP2023-01-01 ~ 2023-12-31
2,002,827 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
213,852 GBP2023-01-01 ~ 2023-12-31
230,766 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,106,773 GBP2023-01-01 ~ 2023-12-31
2,331,032 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-53,162 GBP2023-01-01 ~ 2023-12-31
-320,594 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,387,042 GBP2023-01-01 ~ 2023-12-31
763,064 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
5,811,396 GBP2023-12-31
5,163,434 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,765,594 GBP2023-12-31
2,272,886 GBP2022-12-31
Intangible Assets
Development expenditure
3,045,802 GBP2023-12-31
2,890,548 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
211,840 GBP2023-12-31
288,532 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-76,692 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
216,137 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
13,898 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-76,692 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
153,343 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
58,497 GBP2023-12-31
72,395 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
489,869 GBP2023-12-31
463,262 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
13,378,293 GBP2023-12-31
8,484,577 GBP2022-12-31
Prepayments/Accrued Income
Current
53,924 GBP2023-12-31
68,740 GBP2022-12-31
Trade Creditors/Trade Payables
Current
12,564 GBP2023-12-31
69,140 GBP2022-12-31
Amounts owed to group undertakings
Current
266,019 GBP2023-12-31
275,949 GBP2022-12-31
Corporation Tax Payable
Current
89,119 GBP2023-12-31
748,257 GBP2022-12-31
Taxation/Social Security Payable
Current
314,333 GBP2023-12-31
243,875 GBP2022-12-31
Other Creditors
Current
211,065 GBP2023-12-31
420,276 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,011,358 GBP2023-12-31
857,823 GBP2022-12-31
Creditors
Current
1,904,458 GBP2023-12-31
2,615,320 GBP2022-12-31
Net Deferred Tax Liability/Asset
137,750 GBP2023-12-31
190,912 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-53,162 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
137,750 GBP2023-12-31
190,912 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
73,000 GBP2023-12-31
73,000 GBP2022-12-31
Between one and five year
292,000 GBP2023-12-31
292,000 GBP2022-12-31
More than five year
355,875 GBP2023-12-31
428,875 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
720,875 GBP2023-12-31
793,875 GBP2022-12-31