Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Intangible Assets
1,086,373 GBP2023-12-31
1,055,847 GBP2022-12-31
Property, Plant & Equipment
18,696 GBP2023-12-31
73,376 GBP2022-12-31
Fixed Assets
1,105,069 GBP2023-12-31
1,129,223 GBP2022-12-31
Debtors
1,466,614 GBP2023-12-31
1,202,803 GBP2022-12-31
Cash at bank and in hand
94,504 GBP2023-12-31
9,463 GBP2022-12-31
Current Assets
1,561,118 GBP2023-12-31
1,212,266 GBP2022-12-31
Net Current Assets/Liabilities
-240,018 GBP2023-12-31
-80,225 GBP2022-12-31
Total Assets Less Current Liabilities
865,051 GBP2023-12-31
1,048,998 GBP2022-12-31
Net Assets/Liabilities
344,077 GBP2023-12-31
160,443 GBP2022-12-31
Equity
Called up share capital
360,599 GBP2023-12-31
360,599 GBP2022-12-31
Share premium
49,585 GBP2023-12-31
49,585 GBP2022-12-31
Capital redemption reserve
69 GBP2023-12-31
69 GBP2022-12-31
Retained earnings (accumulated losses)
-66,176 GBP2023-12-31
-249,810 GBP2022-12-31
Equity
344,077 GBP2023-12-31
160,443 GBP2022-12-31
Average Number of Employees
232023-01-01 ~ 2023-12-31
252022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
636,886 GBP2023-12-31
636,886 GBP2022-12-31
Development expenditure
1,893,706 GBP2023-12-31
1,681,187 GBP2022-12-31
Intangible Assets - Gross Cost
2,530,592 GBP2023-12-31
2,318,073 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
636,886 GBP2023-12-31
636,886 GBP2022-12-31
Development expenditure
807,333 GBP2023-12-31
625,340 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,444,219 GBP2023-12-31
1,262,226 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
181,993 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
181,993 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
1,086,373 GBP2023-12-31
1,055,847 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
24,859 GBP2023-12-31
24,859 GBP2022-12-31
Motor vehicles
61,090 GBP2022-12-31
Computers
145,480 GBP2023-12-31
143,716 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
170,339 GBP2023-12-31
229,665 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-61,090 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
24,572 GBP2023-12-31
24,572 GBP2022-12-31
Motor vehicles
14,725 GBP2022-12-31
Computers
127,071 GBP2023-12-31
116,992 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
151,643 GBP2023-12-31
156,289 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
11,780 GBP2023-01-01 ~ 2023-12-31
Computers
10,079 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
21,859 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
287 GBP2023-12-31
287 GBP2022-12-31
Computers
18,409 GBP2023-12-31
26,724 GBP2022-12-31
Motor vehicles
46,365 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
11,780 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
46,365 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
154,804 GBP2023-12-31
266,384 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
759,835 GBP2023-12-31
747,279 GBP2022-12-31
Other Debtors
Current
187,949 GBP2023-12-31
12,351 GBP2022-12-31
Prepayments
Current
44,677 GBP2023-12-31
19,214 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,466,614 GBP2023-12-31
1,202,803 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
230 GBP2023-12-31
Other Remaining Borrowings
Current
407,825 GBP2023-12-31
130,013 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
9,744 GBP2022-12-31
Trade Creditors/Trade Payables
Current
29,996 GBP2023-12-31
86,549 GBP2022-12-31
Amounts owed to group undertakings
Current
503,893 GBP2023-12-31
434,786 GBP2022-12-31
Other Taxation & Social Security Payable
Current
42,244 GBP2023-12-31
72,646 GBP2022-12-31
Other Creditors
Current
28,150 GBP2023-12-31
9,764 GBP2022-12-31
Accrued Liabilities
Current
271,317 GBP2023-12-31
22,309 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
32,448 GBP2022-12-31
Between one and five year, hire purchase agreements
32,448 GBP2022-12-31
hire purchase agreements
42,192 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,308 GBP2023-12-31
16,308 GBP2022-12-31
Between one and five year
16,308 GBP2022-12-31
All periods
16,308 GBP2023-12-31
32,616 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
360,599 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
183,634 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
183,634 GBP2023-01-01 ~ 2023-12-31