Intangible Assets
2,937,709 GBP2023-12-31
2,752,834 GBP2022-12-31
Property, Plant & Equipment
4,357 GBP2023-12-31
3,760 GBP2022-12-31
Fixed Assets
2,942,066 GBP2023-12-31
2,756,594 GBP2022-12-31
Total Inventories
100,811 GBP2023-12-31
95,710 GBP2022-12-31
Debtors
Current
2,136,564 GBP2023-12-31
1,265,053 GBP2022-12-31
Cash at bank and in hand
35,159 GBP2023-12-31
124,148 GBP2022-12-31
Current Assets
2,272,534 GBP2023-12-31
1,484,911 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,954,725 GBP2023-12-31
-1,701,505 GBP2022-12-31
Net Current Assets/Liabilities
-682,191 GBP2023-12-31
-216,594 GBP2022-12-31
Total Assets Less Current Liabilities
2,259,875 GBP2023-12-31
2,540,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-27,778 GBP2022-12-31
Net Assets/Liabilities
2,258,786 GBP2023-12-31
2,410,782 GBP2022-12-31
Equity
Called up share capital
1,200 GBP2023-12-31
1,200 GBP2022-12-31
1,200 GBP2022-01-01
Share premium
231,512 GBP2023-12-31
231,512 GBP2022-12-31
231,512 GBP2022-01-01
Retained earnings (accumulated losses)
2,026,074 GBP2023-12-31
2,178,070 GBP2022-12-31
2,247,655 GBP2022-01-01
Equity
2,258,786 GBP2023-12-31
2,410,782 GBP2022-12-31
2,480,367 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-151,996 GBP2023-01-01 ~ 2023-12-31
-69,585 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-151,996 GBP2023-01-01 ~ 2023-12-31
-69,585 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-151,996 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-151,996 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
62023-01-01 ~ 2023-12-31
52022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,000 GBP2023-01-01 ~ 2023-12-31
9,991 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-74,134 GBP2023-01-01 ~ 2023-12-31
-52,222 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-226,130 GBP2023-01-01 ~ 2023-12-31
-121,807 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-53,187 GBP2023-01-01 ~ 2023-12-31
-23,143 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
80,000 GBP2023-12-31
80,000 GBP2022-12-31
Intangible Assets - Gross Cost
6,985,755 GBP2023-12-31
6,005,463 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,048,047 GBP2023-12-31
3,252,629 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
795,418 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
12,043 GBP2023-12-31
9,742 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
5,982 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
1,704 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
7,686 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
251,541 GBP2023-12-31
484,801 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
763,313 GBP2023-12-31
177,117 GBP2022-12-31
Other Debtors
Current
2,327 GBP2023-12-31
2,327 GBP2022-12-31
Prepayments/Accrued Income
Current
1,119,383 GBP2023-12-31
600,808 GBP2022-12-31
Cash and Cash Equivalents
35,159 GBP2023-12-31
124,148 GBP2022-12-31
Bank Borrowings
Current
34,722 GBP2023-12-31
90,278 GBP2022-12-31
Trade Creditors/Trade Payables
Current
195,500 GBP2023-12-31
255,381 GBP2022-12-31
Amounts owed to group undertakings
Current
2,286,006 GBP2023-12-31
872,897 GBP2022-12-31
Corporation Tax Payable
Current
90,241 GBP2023-12-31
183,412 GBP2022-12-31
Other Taxation & Social Security Payable
Current
179,491 GBP2023-12-31
167,705 GBP2022-12-31
Other Creditors
Current
3,933 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
168,765 GBP2023-12-31
127,899 GBP2022-12-31
Creditors
Current
2,954,725 GBP2023-12-31
1,701,505 GBP2022-12-31
Bank Borrowings
Non-current
27,778 GBP2022-12-31
Creditors
Non-current
27,778 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
34,722 GBP2023-12-31
90,278 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
34,722 GBP2023-12-31
90,278 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
27,778 GBP2022-12-31
Net Deferred Tax Liability/Asset
-1,089 GBP2023-12-31
-101,440 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
100,351 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,089 GBP2023-12-31
-102,423 GBP2022-12-31
Deferred Tax Liabilities
-1,089 GBP2023-12-31
-101,440 GBP2022-12-31