Average Number of Employees
292023-01-01 ~ 2023-12-31
252022-01-01 ~ 2022-12-31
Intangible Assets
1,146,364 GBP2023-12-31
991,558 GBP2022-12-31
Property, Plant & Equipment
222,485 GBP2023-12-31
319,905 GBP2022-12-31
Fixed Assets - Investments
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Fixed Assets
1,398,849 GBP2023-12-31
1,341,463 GBP2022-12-31
Total Inventories
25,602 GBP2023-12-31
26,425 GBP2022-12-31
Debtors
Non-current
350,157 GBP2023-12-31
137,930 GBP2022-12-31
Current
3,383,681 GBP2023-12-31
3,758,972 GBP2022-12-31
Cash at bank and in hand
25,835 GBP2023-12-31
34,869 GBP2022-12-31
Current Assets
3,785,275 GBP2023-12-31
3,958,196 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,904,802 GBP2023-12-31
-5,768,635 GBP2022-12-31
Net Current Assets/Liabilities
-2,119,527 GBP2023-12-31
-1,810,439 GBP2022-12-31
Total Assets Less Current Liabilities
-720,678 GBP2023-12-31
-468,976 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-620,923 GBP2023-12-31
-904,908 GBP2022-12-31
Net Assets/Liabilities
-1,341,601 GBP2023-12-31
-1,373,884 GBP2022-12-31
Equity
Called up share capital
1,295 GBP2023-12-31
1,263 GBP2022-12-31
Share premium
78,750 GBP2023-12-31
78,750 GBP2022-12-31
Retained earnings (accumulated losses)
-1,421,646 GBP2023-12-31
-1,453,897 GBP2022-12-31
Equity
-1,341,601 GBP2023-12-31
-1,373,884 GBP2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
291,440 GBP2023-12-31
291,440 GBP2022-12-31
Development expenditure
1,210,837 GBP2023-12-31
861,932 GBP2022-12-31
Goodwill
910,319 GBP2023-12-31
882,590 GBP2022-12-31
Intangible Assets - Gross Cost
2,622,596 GBP2023-12-31
2,245,962 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
174,330 GBP2023-12-31
145,186 GBP2022-12-31
Development expenditure
644,708 GBP2023-12-31
504,033 GBP2022-12-31
Goodwill
534,694 GBP2023-12-31
503,685 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,476,232 GBP2023-12-31
1,254,404 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
221,828 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
117,110 GBP2023-12-31
146,254 GBP2022-12-31
Development expenditure
566,129 GBP2023-12-31
357,899 GBP2022-12-31
Goodwill
375,625 GBP2023-12-31
378,905 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
159,547 GBP2023-12-31
152,138 GBP2022-12-31
Office equipment
34,183 GBP2023-12-31
33,100 GBP2022-12-31
Other
32,351 GBP2023-12-31
32,351 GBP2022-12-31
Computers
729,730 GBP2023-12-31
660,926 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
955,811 GBP2023-12-31
878,515 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
111,852 GBP2022-12-31
Office equipment
18,813 GBP2022-12-31
Computers
405,220 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
558,610 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
16,866 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
3,842 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
153,046 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
174,716 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
128,718 GBP2023-12-31
Office equipment
22,655 GBP2023-12-31
Computers
558,266 GBP2023-12-31
Other
23,687 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
733,326 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
30,829 GBP2023-12-31
40,286 GBP2022-12-31
Office equipment
11,528 GBP2023-12-31
14,287 GBP2022-12-31
Computers
171,464 GBP2023-12-31
255,706 GBP2022-12-31
Other
8,664 GBP2023-12-31
9,626 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
765,163 GBP2023-12-31
709,413 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,045,175 GBP2023-12-31
949,447 GBP2022-12-31
Other Debtors
Current
884,993 GBP2023-12-31
1,417,904 GBP2022-12-31
Prepayments/Accrued Income
Current
688,350 GBP2023-12-31
682,208 GBP2022-12-31
Bank Overdrafts
-263,173 GBP2023-12-31
-282,115 GBP2022-12-31
Cash and Cash Equivalents
-237,338 GBP2023-12-31
-247,246 GBP2022-12-31
Bank Overdrafts
Current
263,173 GBP2023-12-31
282,115 GBP2022-12-31
Bank Borrowings
Current
75,000 GBP2023-12-31
147,990 GBP2022-12-31
Other Remaining Borrowings
Current
859,420 GBP2023-12-31
541,500 GBP2022-12-31
Trade Creditors/Trade Payables
Current
692,521 GBP2023-12-31
430,651 GBP2022-12-31
Corporation Tax Payable
Current
16,142 GBP2023-12-31
15,784 GBP2022-12-31
Taxation/Social Security Payable
Current
260,146 GBP2023-12-31
277,273 GBP2022-12-31
Other Creditors
Current
3,530,260 GBP2023-12-31
3,767,275 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
208,140 GBP2023-12-31
306,047 GBP2022-12-31
Creditors
Current
5,904,802 GBP2023-12-31
5,768,635 GBP2022-12-31
Bank Borrowings
Non-current
77,010 GBP2022-12-31
Other Remaining Borrowings
Non-current
620,923 GBP2023-12-31
827,898 GBP2022-12-31
Creditors
Non-current
620,923 GBP2023-12-31
904,908 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
75,000 GBP2023-12-31
147,990 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
934,420 GBP2023-12-31
689,490 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
77,010 GBP2022-12-31
Total Borrowings
1,555,343 GBP2023-12-31
1,594,398 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,589 shares2023-12-31
2,526 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.502023-01-01 ~ 2023-12-31