Cost of Sales
-565,076 GBP2023-01-01 ~ 2023-12-31
-638,260 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,161,652 GBP2023-01-01 ~ 2023-12-31
-5,779,420 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,771 GBP2023-01-01 ~ 2023-12-31
407 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-62,323 GBP2023-01-01 ~ 2023-12-31
-521,033 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
6,420 GBP2023-01-01 ~ 2023-12-31
-275,546 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
2,630,022 GBP2023-12-31
2,365,683 GBP2022-12-31
Property, Plant & Equipment
47,573 GBP2023-12-31
67,566 GBP2022-12-31
Fixed Assets - Investments
83 GBP2023-12-31
83 GBP2022-12-31
Fixed Assets
2,677,678 GBP2023-12-31
2,433,332 GBP2022-12-31
Debtors
2,405,614 GBP2023-12-31
2,293,704 GBP2022-12-31
Cash at bank and in hand
1,108,110 GBP2023-12-31
953,071 GBP2022-12-31
Current Assets
3,513,724 GBP2023-12-31
3,246,775 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,174,751 GBP2023-12-31
-2,704,677 GBP2022-12-31
Net Current Assets/Liabilities
338,973 GBP2023-12-31
542,098 GBP2022-12-31
Total Assets Less Current Liabilities
3,016,651 GBP2023-12-31
2,975,430 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-4,167,505 GBP2023-12-31
-4,177,505 GBP2022-12-31
Net Assets/Liabilities
-1,150,854 GBP2023-12-31
-1,202,075 GBP2022-12-31
Equity
Called up share capital
293 GBP2023-12-31
293 GBP2022-12-31
288 GBP2021-12-31
Share premium
3,010,123 GBP2023-12-31
3,010,123 GBP2022-12-31
3,003,378 GBP2021-12-31
Other miscellaneous reserve
231,164 GBP2023-12-31
186,363 GBP2022-12-31
Retained earnings (accumulated losses)
-4,392,434 GBP2023-12-31
-4,398,854 GBP2022-12-31
-4,123,308 GBP2021-12-31
Equity
-1,150,854 GBP2023-12-31
-1,202,075 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
6,420 GBP2023-01-01 ~ 2023-12-31
-275,546 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
5 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
6,750 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,950 GBP2023-01-01 ~ 2023-12-31
13,600 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
672023-01-01 ~ 2023-12-31
652022-01-01 ~ 2022-12-31
Wages/Salaries
3,777,010 GBP2023-01-01 ~ 2023-12-31
3,662,046 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
129,239 GBP2023-01-01 ~ 2023-12-31
115,338 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,285,863 GBP2023-01-01 ~ 2023-12-31
4,151,214 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
559,926 GBP2023-01-01 ~ 2023-12-31
670,563 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
89,288 GBP2023-12-31
87,832 GBP2022-12-31
Computers
246,062 GBP2023-12-31
234,022 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
335,350 GBP2023-12-31
321,854 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
83,780 GBP2023-12-31
78,583 GBP2022-12-31
Computers
203,997 GBP2023-12-31
175,705 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
287,777 GBP2023-12-31
254,288 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
5,197 GBP2023-01-01 ~ 2023-12-31
Computers
28,292 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
33,489 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
5,508 GBP2023-12-31
9,249 GBP2022-12-31
Computers
42,065 GBP2023-12-31
58,317 GBP2022-12-31
Intangible Assets - Gross Cost
Development expenditure
8,769,183 GBP2023-12-31
6,981,277 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
6,139,161 GBP2023-12-31
4,615,594 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,523,567 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
2,630,022 GBP2023-12-31
2,365,683 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,858,152 GBP2023-12-31
1,297,966 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
70,436 GBP2023-12-31
427,822 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
64,752 GBP2023-12-31
64,235 GBP2022-12-31
Other Debtors
Current
154,096 GBP2023-12-31
218,029 GBP2022-12-31
Prepayments/Accrued Income
Current
258,178 GBP2023-12-31
285,652 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,405,614 GBP2023-12-31
2,293,704 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
311,520 GBP2023-12-31
299,820 GBP2022-12-31
Amounts owed to group undertakings
Current
87 GBP2023-12-31
87 GBP2022-12-31
Other Taxation & Social Security Payable
Current
266,129 GBP2023-12-31
228,121 GBP2022-12-31
Other Creditors
Current
803,587 GBP2023-12-31
644,669 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
32,250 GBP2023-12-31
24,500 GBP2022-12-31
Creditors
Current
3,174,751 GBP2023-12-31
2,704,677 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
17,500 GBP2023-12-31
27,500 GBP2022-12-31
Other Remaining Borrowings
Non-current
2,000,005 GBP2023-12-31
2,000,005 GBP2022-12-31
Creditors
Non-current
4,167,505 GBP2023-12-31
4,177,505 GBP2022-12-31
Bank Borrowings
27,500 GBP2023-12-31
37,500 GBP2022-12-31
Total Borrowings
2,027,505 GBP2023-12-31
2,037,505 GBP2022-12-31
Current
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Non-current
2,017,505 GBP2023-12-31
2,027,505 GBP2022-12-31
Equity
Called up share capital
293 GBP2023-12-31
293 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
0 GBP2023-12-31
136,894 GBP2022-12-31