Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
933,300 GBP2024-01-01 ~ 2024-12-31
1,751,784 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-133,842 GBP2024-01-01 ~ 2024-12-31
-87,765 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
799,458 GBP2024-01-01 ~ 2024-12-31
1,664,019 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,108,826 GBP2024-01-01 ~ 2024-12-31
-1,130,714 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,309,368 GBP2024-01-01 ~ 2024-12-31
533,305 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,060 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,306,308 GBP2024-01-01 ~ 2024-12-31
533,305 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-989,185 GBP2024-01-01 ~ 2024-12-31
645,882 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-989,185 GBP2024-01-01 ~ 2024-12-31
645,882 GBP2023-01-01 ~ 2023-12-31
Fixed Assets
723,170 GBP2024-12-31
1,587,324 GBP2023-12-31
Debtors
2,612,761 GBP2024-12-31
2,715,954 GBP2023-12-31
Cash at bank and in hand
256,027 GBP2024-12-31
217,083 GBP2023-12-31
Current Assets
2,868,788 GBP2024-12-31
2,933,037 GBP2023-12-31
Net Current Assets/Liabilities
2,715,864 GBP2024-12-31
2,842,356 GBP2023-12-31
Total Assets Less Current Liabilities
3,439,034 GBP2024-12-31
4,429,680 GBP2023-12-31
Net Assets/Liabilities
3,437,399 GBP2024-12-31
4,426,584 GBP2023-12-31
Equity
Called up share capital
18 GBP2024-12-31
18 GBP2023-12-31
18 GBP2022-12-31
Share premium
299,993 GBP2024-12-31
299,993 GBP2023-12-31
299,993 GBP2022-12-31
Retained earnings (accumulated losses)
3,137,388 GBP2024-12-31
4,126,573 GBP2023-12-31
3,480,691 GBP2022-12-31
Equity
3,437,399 GBP2024-12-31
4,426,584 GBP2023-12-31
3,780,702 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-989,185 GBP2024-01-01 ~ 2024-12-31
645,882 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
50,088 GBP2024-01-01 ~ 2024-12-31
30,596 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,282 GBP2024-01-01 ~ 2024-12-31
4,684 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
316,373 GBP2024-01-01 ~ 2024-12-31
302,641 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
152024-01-01 ~ 2024-12-31
142023-01-01 ~ 2023-12-31
Director Remuneration
29,066 GBP2024-01-01 ~ 2024-12-31
68,799 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
11,818 GBP2024-01-01 ~ 2024-12-31
13,628 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-315,662 GBP2024-01-01 ~ 2024-12-31
-113,068 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
2,036,310 GBP2024-12-31
2,299,961 GBP2023-12-31
Intangible Assets - Gross Cost
2,042,778 GBP2024-12-31
2,299,961 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
6,468 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,329,694 GBP2024-12-31
727,616 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,330,341 GBP2024-12-31
727,616 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
647 GBP2024-01-01 ~ 2024-12-31
Development expenditure
602,078 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
602,725 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
647 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Computers
75,625 GBP2024-12-31
70,187 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-3,377 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
64,892 GBP2024-12-31
55,208 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
11,818 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-2,134 GBP2024-01-01 ~ 2024-12-31
Amounts Owed by Group Undertakings
Current
2,189,224 GBP2024-12-31
270,986 GBP2023-12-31
Other Debtors
Current
2,368 GBP2024-12-31
2,373 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
3,449 GBP2024-12-31
10,467 GBP2023-12-31
Prepayments/Accrued Income
Current
5,232 GBP2024-12-31
2,276,001 GBP2023-12-31
Debtors
Current
2,612,761 GBP2024-12-31
2,715,954 GBP2023-12-31
Trade Creditors/Trade Payables
Current
627 GBP2024-12-31
Amounts owed to group undertakings
Current
5,017 GBP2024-12-31
Taxation/Social Security Payable
Current
47,352 GBP2024-12-31
23,209 GBP2023-12-31
Other Creditors
Current
7,326 GBP2024-12-31
12,341 GBP2023-12-31
Accrued Liabilities
Current
82,885 GBP2024-12-31
49,753 GBP2023-12-31
Deferred Tax Liabilities
1,635 GBP2024-12-31
3,096 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,635 GBP2024-12-31
3,096 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
175 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-989,185 GBP2024-01-01 ~ 2024-12-31