82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
702024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Turnover/Revenue
9,397,368 GBP2024-01-01 ~ 2024-12-31
6,889,996 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,542,997 GBP2024-01-01 ~ 2024-12-31
-1,345,712 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,854,371 GBP2024-01-01 ~ 2024-12-31
5,544,284 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,355,326 GBP2024-01-01 ~ 2024-12-31
-5,967,369 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-373,081 GBP2024-01-01 ~ 2024-12-31
-296,114 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
208 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-373,081 GBP2024-01-01 ~ 2024-12-31
-295,906 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
-1,170,354 GBP2024-12-31
-986,019 GBP2023-12-31
-537,387 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-184,335 GBP2024-01-01 ~ 2024-12-31
-448,632 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
4,052,149 GBP2024-12-31
3,091,585 GBP2023-12-31
Property, Plant & Equipment
520,189 GBP2024-12-31
189,873 GBP2023-12-31
Fixed Assets
4,572,338 GBP2024-12-31
3,281,458 GBP2023-12-31
Debtors
Non-current
98,810 GBP2024-12-31
Current
3,138,692 GBP2024-12-31
2,394,497 GBP2023-12-31
Cash at bank and in hand
571,315 GBP2024-12-31
51,128 GBP2023-12-31
Current Assets
3,808,817 GBP2024-12-31
2,445,625 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,881,407 GBP2023-12-31
Net Current Assets/Liabilities
-3,733,120 GBP2024-12-31
-2,435,782 GBP2023-12-31
Total Assets Less Current Liabilities
839,218 GBP2024-12-31
845,676 GBP2023-12-31
Net Assets/Liabilities
839,218 GBP2024-12-31
656,930 GBP2023-12-31
Equity
Called up share capital
299 GBP2024-12-31
299 GBP2023-12-31
299 GBP2023-01-01
Share premium
1,642,650 GBP2024-12-31
1,642,650 GBP2023-12-31
1,642,650 GBP2023-01-01
Other miscellaneous reserve
366,623 GBP2024-12-31
Equity
839,218 GBP2024-12-31
656,930 GBP2023-12-31
1,105,562 GBP2023-01-01
Profit/Loss
-184,335 GBP2024-01-01 ~ 2024-12-31
-448,632 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-184,335 GBP2024-01-01 ~ 2024-12-31
-448,632 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-184,335 GBP2024-01-01 ~ 2024-12-31
-448,632 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
366,623 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation rate used
Office equipment
202024-01-01 ~ 2024-12-31
Computers
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
27,000 GBP2024-01-01 ~ 2024-12-31
31,580 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,027,530 GBP2024-01-01 ~ 2024-12-31
3,598,384 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
611,881 GBP2024-01-01 ~ 2024-12-31
614,384 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,774,616 GBP2024-01-01 ~ 2024-12-31
4,361,816 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,310,580 GBP2024-01-01 ~ 2024-12-31
545,535 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-188,746 GBP2024-01-01 ~ 2024-12-31
152,726 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-87,674 GBP2024-01-01 ~ 2024-12-31
-69,538 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
5,800,765 GBP2024-12-31
3,899,818 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,748,616 GBP2024-12-31
808,233 GBP2023-12-31
Intangible Assets
Development expenditure
4,052,149 GBP2024-12-31
3,091,585 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
101,906 GBP2024-12-31
101,857 GBP2023-12-31
Computers
229,705 GBP2024-12-31
227,716 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
809,404 GBP2024-12-31
421,656 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-1,523 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
49,354 GBP2023-12-31
Computers
156,726 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
231,783 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
25,149 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
57,432 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
56,912 GBP2024-12-31
Computers
181,875 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
289,215 GBP2024-12-31
Property, Plant & Equipment
Office equipment
44,994 GBP2024-12-31
52,503 GBP2023-12-31
Computers
47,830 GBP2024-12-31
70,990 GBP2023-12-31
Other Debtors
Non-current
98,810 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,141,966 GBP2024-12-31
697,320 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,540,149 GBP2024-12-31
1,427,200 GBP2023-12-31
Other Debtors
Current
310,758 GBP2024-12-31
155,560 GBP2023-12-31
Prepayments/Accrued Income
Current
145,819 GBP2024-12-31
114,417 GBP2023-12-31
Bank Overdrafts
Current
25,658 GBP2024-12-31
40,656 GBP2023-12-31
Trade Creditors/Trade Payables
Current
329,238 GBP2024-12-31
129,690 GBP2023-12-31
Amounts owed to group undertakings
Current
5,719,088 GBP2024-12-31
2,838,177 GBP2023-12-31
Taxation/Social Security Payable
Current
358,889 GBP2024-12-31
635,342 GBP2023-12-31
Other Creditors
Current
311,031 GBP2024-12-31
52,107 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
798,033 GBP2024-12-31
1,185,435 GBP2023-12-31
Creditors
Current
7,541,937 GBP2024-12-31
4,881,407 GBP2023-12-31
Net Deferred Tax Liability/Asset
-188,746 GBP2023-12-31
-36,020 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
188,746 GBP2024-01-01 ~ 2024-12-31
-152,726 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-188,746 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
298,811 shares2024-12-31
298,811 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.0012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
184,934 GBP2024-12-31
80,781 GBP2023-12-31
Between one and five year
809,693 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
994,627 GBP2024-12-31
80,781 GBP2023-12-31