Average Number of Employees
372024-01-01 ~ 2024-12-31
292023-01-01 ~ 2023-12-31
Intangible Assets
1,276,704 GBP2024-12-31
1,146,364 GBP2023-12-31
Property, Plant & Equipment
128,342 GBP2024-12-31
222,485 GBP2023-12-31
Fixed Assets - Investments
30,000 GBP2024-12-31
30,000 GBP2023-12-31
Fixed Assets
1,435,046 GBP2024-12-31
1,398,849 GBP2023-12-31
Total Inventories
42,752 GBP2024-12-31
25,602 GBP2023-12-31
Debtors
Non-current
261,618 GBP2024-12-31
350,157 GBP2023-12-31
Current
3,338,494 GBP2024-12-31
3,383,681 GBP2023-12-31
Cash at bank and in hand
32,392 GBP2024-12-31
25,835 GBP2023-12-31
Current Assets
3,675,256 GBP2024-12-31
3,785,275 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,904,802 GBP2023-12-31
Net Current Assets/Liabilities
-3,205,788 GBP2024-12-31
-2,119,527 GBP2023-12-31
Total Assets Less Current Liabilities
-1,770,742 GBP2024-12-31
-720,678 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-620,923 GBP2023-12-31
Net Assets/Liabilities
-1,770,742 GBP2024-12-31
-1,341,601 GBP2023-12-31
Equity
Called up share capital
1,295 GBP2024-12-31
1,295 GBP2023-12-31
Share premium
78,750 GBP2024-12-31
78,750 GBP2023-12-31
Retained earnings (accumulated losses)
-1,850,787 GBP2024-12-31
-1,421,646 GBP2023-12-31
Equity
-1,770,742 GBP2024-12-31
-1,341,601 GBP2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
291,440 GBP2024-12-31
291,440 GBP2023-12-31
Development expenditure
1,640,455 GBP2024-12-31
1,210,837 GBP2023-12-31
Goodwill
910,319 GBP2024-12-31
910,319 GBP2023-12-31
Intangible Assets - Gross Cost
3,052,214 GBP2024-12-31
2,622,596 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
203,474 GBP2024-12-31
174,330 GBP2023-12-31
Development expenditure
836,524 GBP2024-12-31
644,708 GBP2023-12-31
Goodwill
592,012 GBP2024-12-31
534,694 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,775,510 GBP2024-12-31
1,476,232 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
299,278 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
87,966 GBP2024-12-31
117,110 GBP2023-12-31
Development expenditure
803,931 GBP2024-12-31
566,129 GBP2023-12-31
Goodwill
318,307 GBP2024-12-31
375,625 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
159,969 GBP2024-12-31
159,547 GBP2023-12-31
Office equipment
51,944 GBP2024-12-31
34,183 GBP2023-12-31
Computers
750,627 GBP2024-12-31
729,730 GBP2023-12-31
Other
32,351 GBP2024-12-31
32,351 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
994,891 GBP2024-12-31
955,811 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
128,718 GBP2023-12-31
Office equipment
22,655 GBP2023-12-31
Computers
558,266 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
733,326 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
5,520 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
133,223 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
136,080 GBP2024-12-31
Office equipment
28,175 GBP2024-12-31
Computers
677,741 GBP2024-12-31
Other
24,553 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
866,549 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
23,889 GBP2024-12-31
30,829 GBP2023-12-31
Office equipment
23,769 GBP2024-12-31
11,528 GBP2023-12-31
Computers
72,886 GBP2024-12-31
171,464 GBP2023-12-31
Other
7,798 GBP2024-12-31
8,664 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
774,985 GBP2024-12-31
765,163 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,108,533 GBP2024-12-31
1,045,175 GBP2023-12-31
Other Debtors
Current
670,225 GBP2024-12-31
884,993 GBP2023-12-31
Prepayments/Accrued Income
Current
784,751 GBP2024-12-31
688,350 GBP2023-12-31
Bank Overdrafts
-303,778 GBP2024-12-31
-263,173 GBP2023-12-31
Cash and Cash Equivalents
-271,386 GBP2024-12-31
-237,338 GBP2023-12-31
Bank Overdrafts
Current
303,778 GBP2024-12-31
263,173 GBP2023-12-31
Bank Borrowings
Current
75,000 GBP2023-12-31
Other Remaining Borrowings
Current
664,070 GBP2024-12-31
859,420 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,005,794 GBP2024-12-31
692,521 GBP2023-12-31
Corporation Tax Payable
Current
17,252 GBP2024-12-31
16,142 GBP2023-12-31
Taxation/Social Security Payable
Current
268,602 GBP2024-12-31
260,146 GBP2023-12-31
Other Creditors
Current
4,371,514 GBP2024-12-31
3,530,260 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
250,034 GBP2024-12-31
208,140 GBP2023-12-31
Creditors
Current
6,881,044 GBP2024-12-31
5,904,802 GBP2023-12-31
Other Remaining Borrowings
Non-current
620,923 GBP2023-12-31
Creditors
Non-current
620,923 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
75,000 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
934,420 GBP2023-12-31
Total Borrowings
664,070 GBP2024-12-31
1,555,343 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,589 shares2024-12-31
2,589 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.502024-01-01 ~ 2024-12-31