Average Number of Employees
1732023-01-01 ~ 2023-12-31
2282022-01-01 ~ 2022-12-31
Turnover/Revenue
6,082,630 GBP2023-01-01 ~ 2023-12-31
5,641,394 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-2,782,240 GBP2023-01-01 ~ 2023-12-31
-3,574,873 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,300,390 GBP2023-01-01 ~ 2023-12-31
2,066,521 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,924,924 GBP2023-01-01 ~ 2023-12-31
-8,975,709 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-4,624,534 GBP2023-01-01 ~ 2023-12-31
-7,425,541 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-4,956,886 GBP2023-01-01 ~ 2023-12-31
-7,733,697 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-4,956,886 GBP2023-01-01 ~ 2023-12-31
-7,733,697 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
727,110 GBP2023-12-31
635,576 GBP2022-12-31
Property, Plant & Equipment
51,659 GBP2023-12-31
117,645 GBP2022-12-31
Fixed Assets
778,769 GBP2023-12-31
753,221 GBP2022-12-31
Debtors
Current
7,997,114 GBP2023-12-31
6,546,160 GBP2022-12-31
Cash at bank and in hand
580,471 GBP2023-12-31
654,358 GBP2022-12-31
Current Assets
8,577,585 GBP2023-12-31
7,200,518 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,974,018 GBP2022-12-31
Net Current Assets/Liabilities
6,547,341 GBP2023-12-31
5,226,500 GBP2022-12-31
Total Assets Less Current Liabilities
7,326,110 GBP2023-12-31
5,979,721 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-3,533,854 GBP2023-12-31
Net Assets/Liabilities
3,423,426 GBP2023-12-31
2,261,868 GBP2022-12-31
Equity
Called up share capital
42,258 GBP2023-12-31
42,247 GBP2022-12-31
42,227 GBP2022-01-01
Share premium
39,170,342 GBP2023-12-31
33,051,909 GBP2022-12-31
24,112,297 GBP2022-01-01
Retained earnings (accumulated losses)
-35,789,174 GBP2023-12-31
-30,832,288 GBP2022-12-31
-23,098,591 GBP2022-01-01
Equity
3,423,426 GBP2023-12-31
2,261,868 GBP2022-12-31
1,055,933 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-4,956,886 GBP2023-01-01 ~ 2023-12-31
-7,733,697 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-4,956,886 GBP2023-01-01 ~ 2023-12-31
-7,733,697 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-4,956,886 GBP2023-01-01 ~ 2023-12-31
-7,733,697 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
11 GBP2023-01-01 ~ 2023-12-31
20 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
6,118,444 GBP2023-01-01 ~ 2023-12-31
8,939,632 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
11 GBP2023-01-01 ~ 2023-12-31
20 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
6,118,444 GBP2023-01-01 ~ 2023-12-31
8,939,632 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Office equipment
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
90,000 GBP2023-01-01 ~ 2023-12-31
80,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,369,727 GBP2023-01-01 ~ 2023-12-31
3,254,972 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
424,045 GBP2023-01-01 ~ 2023-12-31
466,878 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,897,123 GBP2023-01-01 ~ 2023-12-31
3,841,841 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-941,808 GBP2023-01-01 ~ 2023-12-31
-1,432,183 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
1,258,526 GBP2023-12-31
1,204,186 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
531,416 GBP2023-12-31
568,610 GBP2022-12-31
Intangible Assets
Development expenditure
727,110 GBP2023-12-31
635,576 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
362,892 GBP2023-12-31
518,768 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
413,273 GBP2023-12-31
833,736 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-420,463 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
425,684 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
716,091 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
64,388 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-418,865 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
326,053 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
361,614 GBP2023-12-31
Property, Plant & Equipment
Office equipment
36,839 GBP2023-12-31
93,084 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
324,815 GBP2023-12-31
295,659 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,404,614 GBP2023-12-31
5,794,928 GBP2022-12-31
Other Debtors
Current
17,897 GBP2023-12-31
17,948 GBP2022-12-31
Prepayments/Accrued Income
Current
249,788 GBP2023-12-31
437,625 GBP2022-12-31
Trade Creditors/Trade Payables
Current
484,138 GBP2023-12-31
774,473 GBP2022-12-31
Amounts owed to group undertakings
Current
275,000 GBP2023-12-31
Taxation/Social Security Payable
Current
339,639 GBP2023-12-31
317,318 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
931,467 GBP2023-12-31
882,227 GBP2022-12-31
Creditors
Current
2,030,244 GBP2023-12-31
1,974,018 GBP2022-12-31
Amounts owed to group undertakings
Non-current
3,533,854 GBP2023-12-31
3,201,500 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,138,330 shares2023-12-31
4,137,230 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.01002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
149,479 shares2023-12-31
149,479 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.00592023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
147,523 GBP2023-12-31
147,523 GBP2022-12-31
Between one and five year
221,307 GBP2023-12-31
368,830 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
368,830 GBP2023-12-31
516,353 GBP2022-12-31