Administrative Expenses
-1,191,363 GBP2024-01-01 ~ 2024-12-31
-1,115,254 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,330 GBP2024-01-01 ~ 2024-12-31
582 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-874,276 GBP2024-01-01 ~ 2024-12-31
-23,489 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-874,276 GBP2024-01-01 ~ 2024-12-31
-23,489 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment
2,197 GBP2024-12-31
2,531 GBP2023-12-31
Fixed Assets
2,198 GBP2024-12-31
2,532 GBP2023-12-31
Debtors
1,678,440 GBP2024-12-31
860,376 GBP2023-12-31
Cash at bank and in hand
1,413,524 GBP2024-12-31
1,367,795 GBP2023-12-31
Current Assets
3,091,964 GBP2024-12-31
2,228,171 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,272,601 GBP2023-12-31
Net Current Assets/Liabilities
786,628 GBP2024-12-31
955,570 GBP2023-12-31
Total Assets Less Current Liabilities
788,826 GBP2024-12-31
958,102 GBP2023-12-31
Equity
Called up share capital
5,176,000 GBP2024-12-31
4,471,000 GBP2023-12-31
4,471,000 GBP2022-12-31
Capital redemption reserve
350,000 GBP2024-12-31
350,000 GBP2023-12-31
350,000 GBP2022-12-31
Retained earnings (accumulated losses)
-4,737,174 GBP2024-12-31
-3,862,898 GBP2023-12-31
-3,839,409 GBP2022-12-31
Equity
788,826 GBP2024-12-31
958,102 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-874,276 GBP2024-01-01 ~ 2024-12-31
-23,489 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
705,000 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
705,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
15,750 GBP2024-01-01 ~ 2024-12-31
17,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
92024-01-01 ~ 2024-12-31
72023-01-01 ~ 2023-12-31
Wages/Salaries
610,360 GBP2024-01-01 ~ 2024-12-31
455,000 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
12,836 GBP2024-01-01 ~ 2024-12-31
10,406 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
682,870 GBP2024-01-01 ~ 2024-12-31
516,910 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
215,833 GBP2024-01-01 ~ 2024-12-31
225,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
47,737 GBP2024-12-31
82,781 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
47,736 GBP2024-12-31
82,780 GBP2023-12-31
Intangible Assets
Development expenditure
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
842 GBP2024-12-31
842 GBP2023-12-31
Computers
14,072 GBP2024-12-31
13,644 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,914 GBP2024-12-31
14,486 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-1,682 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,682 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
842 GBP2024-12-31
842 GBP2023-12-31
Computers
11,875 GBP2024-12-31
11,113 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,717 GBP2024-12-31
11,955 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
2,444 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,444 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-1,682 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,682 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
0 GBP2024-12-31
0 GBP2023-12-31
Computers
2,197 GBP2024-12-31
2,531 GBP2023-12-31
Other Debtors
Current
1,630,944 GBP2024-12-31
829,195 GBP2023-12-31
Prepayments/Accrued Income
Current
47,496 GBP2024-12-31
31,181 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,678,440 GBP2024-12-31
Current, Amounts falling due within one year
860,376 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,368 GBP2024-12-31
3,448 GBP2023-12-31
Other Taxation & Social Security Payable
Current
15,455 GBP2024-12-31
19,368 GBP2023-12-31
Other Creditors
Current
2,247,322 GBP2024-12-31
1,219,935 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
38,191 GBP2024-12-31
29,850 GBP2023-12-31
Creditors
Current
2,305,336 GBP2024-12-31
1,272,601 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,176,000 shares2024-12-31
4,471,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
53,275 GBP2024-12-31
Between two and five year
51,570 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
104,845 GBP2024-12-31