Average Number of Employees
562024-01-01 ~ 2024-12-31
502023-01-01 ~ 2023-12-31
Intangible Assets
3,202,203 GBP2024-12-31
2,800,304 GBP2023-12-31
Property, Plant & Equipment
703,452 GBP2024-12-31
657,710 GBP2023-12-31
Fixed Assets
3,905,655 GBP2024-12-31
3,458,014 GBP2023-12-31
Total Inventories
970,574 GBP2024-12-31
974,292 GBP2023-12-31
Debtors
Current
942,045 GBP2024-12-31
1,651,148 GBP2023-12-31
Cash at bank and in hand
590,086 GBP2024-12-31
368,198 GBP2023-12-31
Current Assets
2,502,705 GBP2024-12-31
2,993,638 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,210,900 GBP2023-12-31
Net Current Assets/Liabilities
203,733 GBP2024-12-31
782,738 GBP2023-12-31
Total Assets Less Current Liabilities
4,109,388 GBP2024-12-31
4,240,752 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,539,028 GBP2023-12-31
Net Assets/Liabilities
2,683,437 GBP2024-12-31
2,676,766 GBP2023-12-31
Equity
Called up share capital
1,481,436 GBP2024-12-31
1,451,760 GBP2023-12-31
Share premium
6,442,479 GBP2024-12-31
4,972,067 GBP2023-12-31
Capital redemption reserve
549,329 GBP2024-12-31
549,329 GBP2023-12-31
Retained earnings (accumulated losses)
-5,789,807 GBP2024-12-31
-4,296,390 GBP2023-12-31
Equity
2,683,437 GBP2024-12-31
2,676,766 GBP2023-12-31
Intangible Assets - Gross Cost
Development expenditure
13,546,332 GBP2024-12-31
12,983,815 GBP2023-12-31
Computer software
26,692 GBP2024-12-31
86,851 GBP2023-12-31
Intangible Assets - Gross Cost
13,573,024 GBP2024-12-31
13,070,666 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
10,355,140 GBP2024-12-31
10,244,670 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
10,370,821 GBP2024-12-31
10,270,362 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
128,885 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
3,191,192 GBP2024-12-31
2,739,145 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,916,531 GBP2024-12-31
2,087,865 GBP2023-12-31
Furniture and fittings
492,202 GBP2024-12-31
584,149 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,771,384 GBP2024-12-31
2,838,013 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-205,634 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-94,510 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-415,261 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,508,034 GBP2023-12-31
Furniture and fittings
554,010 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,180,303 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
156,835 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
15,568 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
226,556 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-135,804 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-94,510 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-338,927 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,529,065 GBP2024-12-31
Furniture and fittings
475,068 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,067,932 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
387,466 GBP2024-12-31
579,831 GBP2023-12-31
Furniture and fittings
17,134 GBP2024-12-31
30,139 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
247,896 GBP2024-12-31
944,387 GBP2023-12-31
Other Debtors
Current
145,625 GBP2024-12-31
131,378 GBP2023-12-31
Prepayments/Accrued Income
Current
69,085 GBP2024-12-31
107,643 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
479,439 GBP2024-12-31
467,740 GBP2023-12-31
Bank Borrowings
Current
10,648 GBP2024-12-31
10,648 GBP2023-12-31
Other Remaining Borrowings
Current
224,049 GBP2023-12-31
Trade Creditors/Trade Payables
Current
201,853 GBP2024-12-31
543,181 GBP2023-12-31
Taxation/Social Security Payable
Current
434,528 GBP2024-12-31
272,893 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
28,921 GBP2024-12-31
24,243 GBP2023-12-31
Other Creditors
Current
36,687 GBP2024-12-31
66,579 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,102,837 GBP2024-12-31
450,852 GBP2023-12-31
Creditors
Current
2,298,972 GBP2024-12-31
2,210,900 GBP2023-12-31
Bank Borrowings
Non-current
11,833 GBP2024-12-31
21,803 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,313,273 GBP2024-12-31
1,045,560 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
75,887 GBP2024-12-31
99,713 GBP2023-12-31
Creditors
Non-current
1,400,993 GBP2024-12-31
1,539,028 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,648 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
234,697 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
11,833 GBP2024-12-31
21,803 GBP2023-12-31
Other Remaining Borrowings
More than five year, Non-current
176,924 GBP2024-12-31
Total Borrowings
1,335,754 GBP2024-12-31
1,302,060 GBP2023-12-31
Minimum gross finance lease payments owing
104,808 GBP2024-12-31
123,956 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
156,440 GBP2024-12-31
156,440 GBP2023-12-31
Between one and five year
625,760 GBP2024-12-31
625,760 GBP2023-12-31
More than five year
534,503 GBP2024-12-31
690,943 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,316,703 GBP2024-12-31
1,473,143 GBP2023-12-31