Cost of Sales
-801,125 GBP2023-04-01 ~ 2024-03-31
-421,847 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-5,366,983 GBP2023-04-01 ~ 2024-03-31
-3,262,591 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
6,440 GBP2023-04-01 ~ 2024-03-31
1,827 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-2,612 GBP2023-04-01 ~ 2024-03-31
-4,440 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,646,244 GBP2023-04-01 ~ 2024-03-31
-912,943 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-1,646,244 GBP2023-04-01 ~ 2024-03-31
-912,943 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Other
28,770 GBP2024-03-31
0 GBP2023-03-31
Property, Plant & Equipment
47,792 GBP2024-03-31
48,776 GBP2023-03-31
Fixed Assets
76,562 GBP2024-03-31
48,776 GBP2023-03-31
Debtors
742,247 GBP2024-03-31
409,016 GBP2023-03-31
Cash at bank and in hand
810,214 GBP2024-03-31
1,024,969 GBP2023-03-31
Current Assets
1,552,461 GBP2024-03-31
1,433,985 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-1,200,244 GBP2024-03-31
-897,837 GBP2023-03-31
Net Current Assets/Liabilities
352,217 GBP2024-03-31
536,148 GBP2023-03-31
Total Assets Less Current Liabilities
428,779 GBP2024-03-31
584,924 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-33,750 GBP2024-03-31
-38,750 GBP2023-03-31
Net Assets/Liabilities
395,029 GBP2024-03-31
546,174 GBP2023-03-31
Equity
Called up share capital
35,032 GBP2024-03-31
35,023 GBP2023-03-31
35,013 GBP2022-03-31
Share premium
4,178,483 GBP2024-03-31
2,785,492 GBP2023-03-31
1,300,502 GBP2022-03-31
Other miscellaneous reserve
129,128 GBP2024-03-31
27,029 GBP2023-03-31
Retained earnings (accumulated losses)
-3,947,614 GBP2024-03-31
-2,301,370 GBP2023-03-31
-1,388,427 GBP2022-03-31
Equity
395,029 GBP2024-03-31
546,174 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-1,646,244 GBP2023-04-01 ~ 2024-03-31
-912,943 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
Called up share capital
9 GBP2023-04-01 ~ 2024-03-31
10 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
1,393,000 GBP2023-04-01 ~ 2024-03-31
1,485,000 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
19,233 GBP2023-04-01 ~ 2024-03-31
15,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
312023-04-01 ~ 2024-03-31
182022-04-01 ~ 2023-03-31
Wages/Salaries
3,485,878 GBP2023-04-01 ~ 2024-03-31
1,892,468 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,462 GBP2023-04-01 ~ 2024-03-31
19,583 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,968,165 GBP2023-04-01 ~ 2024-03-31
2,195,565 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
670,963 GBP2023-04-01 ~ 2024-03-31
472,387 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
35,893 GBP2024-03-31
31,216 GBP2023-03-31
Computers
41,033 GBP2024-03-31
32,410 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
76,926 GBP2024-03-31
63,626 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
13,888 GBP2024-03-31
7,075 GBP2023-03-31
Computers
15,246 GBP2024-03-31
7,775 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
29,134 GBP2024-03-31
14,850 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
6,813 GBP2023-04-01 ~ 2024-03-31
Computers
7,471 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
14,284 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
22,005 GBP2024-03-31
24,141 GBP2023-03-31
Computers
25,787 GBP2024-03-31
24,635 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
0 GBP2024-03-31
46,598 GBP2023-03-31
Other Debtors
Current
2,062 GBP2024-03-31
2,062 GBP2023-03-31
Prepayments/Accrued Income
Current
740,185 GBP2024-03-31
360,356 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
742,247 GBP2024-03-31
409,016 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
5,000 GBP2024-03-31
5,000 GBP2023-03-31
Other Remaining Borrowings
Current
25,000 GBP2024-03-31
0 GBP2023-03-31
Trade Creditors/Trade Payables
Current
78,942 GBP2024-03-31
19,493 GBP2023-03-31
Amounts owed to group undertakings
Current
1,763 GBP2024-03-31
385,777 GBP2023-03-31
Corporation Tax Payable
Current
15 GBP2024-03-31
15 GBP2023-03-31
Other Taxation & Social Security Payable
Current
331,644 GBP2024-03-31
154,985 GBP2023-03-31
Other Creditors
Current
35,099 GBP2024-03-31
656 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
722,781 GBP2024-03-31
331,911 GBP2023-03-31
Creditors
Current
1,200,244 GBP2024-03-31
897,837 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
33,750 GBP2024-03-31
38,750 GBP2023-03-31
Bank Borrowings
38,750 GBP2024-03-31
43,750 GBP2023-03-31
Total Borrowings
63,750 GBP2024-03-31
43,750 GBP2023-03-31
Current
30,000 GBP2024-03-31
5,000 GBP2023-03-31
Non-current
33,750 GBP2024-03-31
38,750 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
198,580 GBP2024-03-31
115,977 GBP2023-03-31
Between two and five year
529,458 GBP2024-03-31
463,908 GBP2023-03-31
More than five year
0 GBP2024-03-31
77,318 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
728,038 GBP2024-03-31
657,203 GBP2023-03-31