Average Number of Employees
712023-01-01 ~ 2023-12-31
532022-01-01 ~ 2022-12-31
Turnover/Revenue
6,880,004 GBP2023-01-01 ~ 2023-12-31
5,453,292 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,855,486 GBP2023-01-01 ~ 2023-12-31
-3,872,883 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,024,518 GBP2023-01-01 ~ 2023-12-31
1,580,409 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,086,801 GBP2023-01-01 ~ 2023-12-31
-2,918,842 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-2,062,283 GBP2023-01-01 ~ 2023-12-31
-1,338,433 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,510 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-9,136 GBP2023-01-01 ~ 2023-12-31
-10,782 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,071,419 GBP2023-01-01 ~ 2023-12-31
-1,346,705 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
57,234 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,071,419 GBP2023-01-01 ~ 2023-12-31
-1,289,471 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,054,075 GBP2023-12-31
850,743 GBP2022-12-31
Property, Plant & Equipment
501,938 GBP2023-12-31
419,043 GBP2022-12-31
Fixed Assets
1,556,013 GBP2023-12-31
1,269,786 GBP2022-12-31
Debtors
Current
2,536,380 GBP2023-12-31
1,173,778 GBP2022-12-31
Cash at bank and in hand
869 GBP2023-12-31
37,075 GBP2022-12-31
Current Assets
2,537,249 GBP2023-12-31
1,210,853 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,901,401 GBP2023-12-31
Net Current Assets/Liabilities
-3,364,152 GBP2023-12-31
-969,980 GBP2022-12-31
Total Assets Less Current Liabilities
-1,808,139 GBP2023-12-31
299,806 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-79,140 GBP2023-12-31
Net Assets/Liabilities
-1,887,279 GBP2023-12-31
184,140 GBP2022-12-31
Equity
Called up share capital
296 GBP2023-12-31
296 GBP2022-12-31
296 GBP2022-01-01
Share premium
3,049 GBP2023-12-31
3,049 GBP2022-12-31
3,049 GBP2022-01-01
Capital redemption reserve
21 GBP2023-12-31
21 GBP2022-12-31
21 GBP2022-01-01
Retained earnings (accumulated losses)
-1,890,645 GBP2023-12-31
180,774 GBP2022-12-31
1,470,245 GBP2022-01-01
Equity
-1,887,279 GBP2023-12-31
184,140 GBP2022-12-31
1,473,611 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,071,419 GBP2023-01-01 ~ 2023-12-31
-1,289,471 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
1,037,901 GBP2023-12-31
608,638 GBP2022-12-31
Computer software
576,340 GBP2023-12-31
576,340 GBP2022-12-31
Intangible Assets - Gross Cost
1,614,241 GBP2023-12-31
1,184,978 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
200,479 GBP2023-12-31
97,316 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
560,166 GBP2023-12-31
334,235 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
225,931 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
837,422 GBP2023-12-31
511,322 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
903,401 GBP2023-12-31
903,401 GBP2022-12-31
Furniture and fittings
40,256 GBP2023-12-31
40,256 GBP2022-12-31
Computers
470,446 GBP2023-12-31
234,705 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,426,053 GBP2023-12-31
1,178,362 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
547,244 GBP2022-12-31
Furniture and fittings
21,564 GBP2022-12-31
Computers
190,511 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
759,319 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
7,632 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
164,796 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
646,036 GBP2023-12-31
Furniture and fittings
29,196 GBP2023-12-31
Computers
248,684 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
924,115 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
257,365 GBP2023-12-31
356,157 GBP2022-12-31
Furniture and fittings
11,060 GBP2023-12-31
18,692 GBP2022-12-31
Computers
221,762 GBP2023-12-31
44,194 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
814,621 GBP2023-12-31
692,455 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
514,319 GBP2023-12-31
Other Debtors
Current
19,735 GBP2023-12-31
18,861 GBP2022-12-31
Prepayments/Accrued Income
Current
867,581 GBP2023-12-31
202,135 GBP2022-12-31
Bank Overdrafts
-282,320 GBP2023-12-31
-201,324 GBP2022-12-31
Cash and Cash Equivalents
-281,451 GBP2023-12-31
-164,249 GBP2022-12-31
Bank Overdrafts
Current
282,320 GBP2023-12-31
201,324 GBP2022-12-31
Trade Creditors/Trade Payables
Current
269,187 GBP2023-12-31
541,877 GBP2022-12-31
Amounts owed to group undertakings
Current
4,189,858 GBP2023-12-31
688,242 GBP2022-12-31
Taxation/Social Security Payable
Current
312,882 GBP2023-12-31
270,675 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
36,526 GBP2023-12-31
36,526 GBP2022-12-31
Other Creditors
Current
57,346 GBP2023-12-31
39,657 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
753,282 GBP2023-12-31
402,532 GBP2022-12-31
Creditors
Current
5,901,401 GBP2023-12-31
2,180,833 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
79,140 GBP2023-12-31
115,666 GBP2022-12-31
Minimum gross finance lease payments owing
115,666 GBP2023-12-31
152,192 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
29,550 shares2023-12-31
29,550 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.01 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
150,581 GBP2023-12-31
177,168 GBP2022-12-31
Between one and five year
77,251 GBP2023-12-31
215,938 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
227,832 GBP2023-12-31
393,106 GBP2022-12-31