Average Number of Employees
1672024-01-01 ~ 2024-12-31
1002023-07-01 ~ 2023-12-31
Turnover/Revenue
11,944,181 GBP2024-01-01 ~ 2024-12-31
6,487,720 GBP2023-07-01 ~ 2023-12-31
Cost of Sales
-4,282,529 GBP2024-01-01 ~ 2024-12-31
-2,317,412 GBP2023-07-01 ~ 2023-12-31
Gross Profit/Loss
7,661,652 GBP2024-01-01 ~ 2024-12-31
4,170,308 GBP2023-07-01 ~ 2023-12-31
Administrative Expenses
-17,825,833 GBP2024-01-01 ~ 2024-12-31
-5,148,378 GBP2023-07-01 ~ 2023-12-31
Operating Profit/Loss
-10,164,077 GBP2024-01-01 ~ 2024-12-31
-977,991 GBP2023-07-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-14,215,206 GBP2024-01-01 ~ 2024-12-31
-1,852,906 GBP2023-07-01 ~ 2023-12-31
Profit/Loss
-14,110,656 GBP2024-01-01 ~ 2024-12-31
-2,512,356 GBP2023-07-01 ~ 2023-12-31
Comprehensive Income/Expense
-14,110,656 GBP2024-01-01 ~ 2024-12-31
-6,068,567 GBP2023-07-01 ~ 2023-12-31
Fixed Assets - Investments
1,019,408 GBP2024-12-31
985,698 GBP2023-12-31
Fixed Assets
6,163,503 GBP2024-12-31
5,127,033 GBP2023-12-31
Debtors
Non-current
1,529,109 GBP2024-12-31
Current
15,950,297 GBP2024-12-31
5,186,917 GBP2023-12-31
Cash at bank and in hand
2,566,362 GBP2024-12-31
102,551 GBP2023-12-31
Current Assets
20,045,768 GBP2024-12-31
5,289,468 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-33,887,433 GBP2024-12-31
Net Current Assets/Liabilities
-13,841,665 GBP2024-12-31
1,346,721 GBP2023-12-31
Total Assets Less Current Liabilities
-7,678,162 GBP2024-12-31
6,473,754 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-78,368 GBP2024-12-31
Net Assets/Liabilities
-7,756,530 GBP2024-12-31
6,354,126 GBP2023-12-31
Equity
Called up share capital
2,848,985 GBP2024-12-31
2,848,985 GBP2023-12-31
2,018 GBP2023-07-01
Share premium
9,284,923 GBP2024-12-31
9,284,923 GBP2023-12-31
4,419,982 GBP2023-07-01
Retained earnings (accumulated losses)
-19,890,438 GBP2024-12-31
-5,779,782 GBP2023-12-31
-3,267,426 GBP2023-07-01
Equity
-7,756,530 GBP2024-12-31
6,354,126 GBP2023-12-31
4,710,785 GBP2023-07-01
Other miscellaneous reserve
3,556,211 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
-14,110,656 GBP2024-01-01 ~ 2024-12-31
-2,512,356 GBP2023-07-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
2,846,967 GBP2023-07-01 ~ 2023-12-31
Issue of Equity Instruments
7,711,908 GBP2023-07-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
493,168 GBP2024-01-01 ~ 2024-12-31
197,828 GBP2023-07-01 ~ 2023-12-31
Audit Fees/Expenses
62,000 GBP2024-01-01 ~ 2024-12-31
55,000 GBP2023-07-01 ~ 2023-12-31
Wages/Salaries
9,969,961 GBP2024-01-01 ~ 2024-12-31
2,911,396 GBP2023-07-01 ~ 2023-12-31
Social Security Costs
1,313,823 GBP2024-01-01 ~ 2024-12-31
377,144 GBP2023-07-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
11,663,766 GBP2024-01-01 ~ 2024-12-31
3,415,699 GBP2023-07-01 ~ 2023-12-31
Director Remuneration
347,619 GBP2024-01-01 ~ 2024-12-31
195,824 GBP2023-07-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-3,553,801 GBP2024-01-01 ~ 2024-12-31
-463,227 GBP2023-07-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
3,573,149 GBP2024-12-31
1,075,686 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
392,593 GBP2024-12-31
272,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
120,593 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
4,417,274 GBP2024-12-31
4,417,274 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,840,531 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
587,263 GBP2024-12-31
124,792 GBP2023-12-31
Furniture and fittings
188,466 GBP2024-12-31
45,304 GBP2023-12-31
Computers
924,445 GBP2024-12-31
750,546 GBP2023-12-31
Other
283,125 GBP2024-12-31
973,692 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,062,819 GBP2024-12-31
1,973,854 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-92,392 GBP2024-01-01 ~ 2024-12-31
Other
-690,567 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-782,959 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
72,491 GBP2023-12-31
Furniture and fittings
37,791 GBP2023-12-31
Computers
391,539 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,212,948 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
363,615 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
129,554 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-21,173 GBP2024-01-01 ~ 2024-12-31
Other
-632,987 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-654,160 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
175,128 GBP2024-12-31
Furniture and fittings
65,061 GBP2024-12-31
Computers
558,167 GBP2024-12-31
Other
184,747 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,051,957 GBP2024-12-31
Amounts invested in assets
Non-current
1,019,409 GBP2024-12-31
985,697 GBP2023-12-31
Other Debtors
Non-current
1,529,109 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,921,784 GBP2024-12-31
1,718,605 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
11,556,381 GBP2024-12-31
285,799 GBP2023-12-31
Other Debtors
Current
874,753 GBP2024-12-31
2,209,413 GBP2023-12-31
Prepayments/Accrued Income
Current
1,597,379 GBP2024-12-31
973,100 GBP2023-12-31
Cash and Cash Equivalents
2,566,362 GBP2024-12-31
102,551 GBP2023-12-31
Bank Borrowings
Current
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Other Remaining Borrowings
Current
559,067 GBP2024-12-31
Trade Creditors/Trade Payables
Current
977,866 GBP2024-12-31
316,789 GBP2023-12-31
Amounts owed to group undertakings
Current
18,722,539 GBP2024-12-31
1,458,366 GBP2023-12-31
Other Taxation & Social Security Payable
Current
5,516,581 GBP2024-12-31
449,879 GBP2023-12-31
Other Creditors
Current
98,736 GBP2024-12-31
171,583 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
7,971,795 GBP2024-12-31
1,326,954 GBP2023-12-31
Creditors
Current
33,887,433 GBP2024-12-31
3,942,747 GBP2023-12-31
Bank Borrowings
Non-current
6,667 GBP2024-12-31
16,667 GBP2023-12-31
Creditors
Non-current
78,368 GBP2024-12-31
119,628 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
569,067 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-12-31
Between two and five year, Non-current
6,667 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
14,244,927 shares2024-12-31
14,244,927 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.202024-01-01 ~ 2024-12-31