Average Number of Employees
122024-01-01 ~ 2024-12-31
182023-01-01 ~ 2023-12-31
Turnover/Revenue
6,458,918 GBP2024-01-01 ~ 2024-12-31
6,211,982 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,619,456 GBP2024-01-01 ~ 2024-12-31
-1,793,263 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,839,462 GBP2024-01-01 ~ 2024-12-31
4,418,719 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,130,280 GBP2024-01-01 ~ 2024-12-31
-4,645,491 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
662,048 GBP2024-01-01 ~ 2024-12-31
-227,902 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
472,517 GBP2024-01-01 ~ 2024-12-31
-294,629 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
365,955 GBP2024-12-31
410,587 GBP2023-12-31
Property, Plant & Equipment
65,911 GBP2024-12-31
68,543 GBP2023-12-31
Fixed Assets
431,866 GBP2024-12-31
479,130 GBP2023-12-31
Debtors
Current
1,498,763 GBP2024-12-31
1,383,381 GBP2023-12-31
Cash at bank and in hand
1,472,697 GBP2024-12-31
1,013,987 GBP2023-12-31
Current Assets
2,971,460 GBP2024-12-31
2,397,368 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,584,227 GBP2024-12-31
Net Current Assets/Liabilities
387,233 GBP2024-12-31
-132,548 GBP2023-12-31
Total Assets Less Current Liabilities
819,099 GBP2024-12-31
346,582 GBP2023-12-31
Net Assets/Liabilities
819,099 GBP2024-12-31
346,582 GBP2023-12-31
Equity
Called up share capital
5,250,474 GBP2024-12-31
5,250,474 GBP2023-12-31
5,250,474 GBP2023-01-01
Retained earnings (accumulated losses)
-4,431,375 GBP2024-12-31
-4,903,892 GBP2023-12-31
-4,609,263 GBP2023-01-01
Equity
819,099 GBP2024-12-31
346,582 GBP2023-12-31
641,211 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
472,517 GBP2024-01-01 ~ 2024-12-31
-294,629 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
472,517 GBP2024-01-01 ~ 2024-12-31
-294,629 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
472,517 GBP2024-01-01 ~ 2024-12-31
-294,629 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
23,376 GBP2024-01-01 ~ 2024-12-31
24,403 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
556,761 GBP2024-01-01 ~ 2024-12-31
602,376 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
65,878 GBP2024-01-01 ~ 2024-12-31
68,665 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
644,210 GBP2024-01-01 ~ 2024-12-31
692,467 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
189,444 GBP2024-01-01 ~ 2024-12-31
57,785 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
662,048 GBP2024-01-01 ~ 2024-12-31
-227,902 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
165,512 GBP2024-01-01 ~ 2024-12-31
-53,603 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
1,987,382 GBP2024-12-31
1,987,382 GBP2023-12-31
Intangible Assets - Gross Cost
4,024,884 GBP2024-12-31
3,851,167 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,987,382 GBP2024-12-31
1,970,789 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,658,929 GBP2024-12-31
3,440,580 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
257,555 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
16,593 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
91,340 GBP2024-12-31
84,150 GBP2023-12-31
Computers
247,642 GBP2024-12-31
234,088 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
402,754 GBP2024-12-31
382,010 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
61,214 GBP2023-12-31
Computers
216,226 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
313,467 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
11,233 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
23,376 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
67,393 GBP2024-12-31
Computers
227,459 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
336,843 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
23,947 GBP2024-12-31
22,936 GBP2023-12-31
Computers
20,183 GBP2024-12-31
17,862 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
477,222 GBP2024-12-31
472,049 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
333,535 GBP2024-12-31
30,035 GBP2023-12-31
Other Debtors
Current
352 GBP2024-12-31
6,985 GBP2023-12-31
Prepayments/Accrued Income
Current
252,196 GBP2024-12-31
249,323 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
435,458 GBP2024-12-31
624,989 GBP2023-12-31
Trade Creditors/Trade Payables
Current
217,958 GBP2024-12-31
188,791 GBP2023-12-31
Amounts owed to group undertakings
Current
2,000,000 GBP2024-12-31
2,000,000 GBP2023-12-31
Taxation/Social Security Payable
Current
191,325 GBP2024-12-31
199,277 GBP2023-12-31
Other Creditors
Current
74,937 GBP2024-12-31
32,244 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
100,007 GBP2024-12-31
109,604 GBP2023-12-31
Creditors
Current
2,584,227 GBP2024-12-31
2,529,916 GBP2023-12-31
Net Deferred Tax Liability/Asset
435,458 GBP2024-12-31
624,989 GBP2023-12-31
691,716 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-189,531 GBP2024-01-01 ~ 2024-12-31
-66,727 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,250,474 shares2024-12-31
5,250,474 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
151,235 GBP2024-12-31
151,235 GBP2023-12-31
Between one and five year
115,187 GBP2024-12-31
266,422 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
266,422 GBP2024-12-31
417,657 GBP2023-12-31