Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
1,751,784 GBP2023-01-01 ~ 2023-12-31
2,120,538 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-87,765 GBP2023-01-01 ~ 2023-12-31
-78,235 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,664,019 GBP2023-01-01 ~ 2023-12-31
2,042,303 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,130,714 GBP2023-01-01 ~ 2023-12-31
-553,641 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
533,305 GBP2023-01-01 ~ 2023-12-31
1,645,092 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
345 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
533,305 GBP2023-01-01 ~ 2023-12-31
1,645,437 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
645,882 GBP2023-01-01 ~ 2023-12-31
1,672,477 GBP2022-01-01 ~ 2022-12-31
Fixed Assets
1,587,324 GBP2023-12-31
1,248,556 GBP2022-12-31
446,739 GBP2021-12-31
Debtors
2,715,954 GBP2023-12-31
2,359,284 GBP2022-12-31
Cash at bank and in hand
217,083 GBP2023-12-31
232,087 GBP2022-12-31
875,190 GBP2021-12-31
Current Assets
2,933,037 GBP2023-12-31
2,591,371 GBP2022-12-31
1,699,182 GBP2021-12-31
Creditors
Current
-90,681 GBP2023-12-31
90,681 GBP2023-12-31
-56,620 GBP2022-12-31
56,620 GBP2022-12-31
-35,240 GBP2021-12-31
Net Current Assets/Liabilities
2,842,356 GBP2023-12-31
2,534,751 GBP2022-12-31
1,663,942 GBP2021-12-31
Total Assets Less Current Liabilities
4,429,680 GBP2023-12-31
3,783,307 GBP2022-12-31
2,110,681 GBP2021-12-31
Net Assets/Liabilities
4,426,584 GBP2023-12-31
3,780,702 GBP2022-12-31
2,108,225 GBP2021-12-31
Equity
Called up share capital
18 GBP2023-12-31
18 GBP2022-12-31
18 GBP2021-12-31
Share premium
299,993 GBP2023-12-31
299,993 GBP2022-12-31
299,993 GBP2021-12-31
Retained earnings (accumulated losses)
4,126,573 GBP2023-12-31
3,480,691 GBP2022-12-31
1,808,214 GBP2021-12-31
Equity
4,426,584 GBP2023-12-31
3,780,702 GBP2022-12-31
2,108,225 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
645,882 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
645,882 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
30,596 GBP2023-01-01 ~ 2023-12-31
10,989 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
4,684 GBP2023-01-01 ~ 2023-12-31
1,806 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
302,641 GBP2023-01-01 ~ 2023-12-31
133,879 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
142023-01-01 ~ 2023-12-31
132022-01-01 ~ 2022-12-31
Director Remuneration
68,799 GBP2023-01-01 ~ 2023-12-31
90,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
13,628 GBP2023-01-01 ~ 2023-12-31
13,777 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,000 GBP2023-01-01 ~ 2023-12-31
9,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-113,068 GBP2023-01-01 ~ 2023-12-31
-27,189 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
2,299,961 GBP2023-12-31
1,482,086 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
727,616 GBP2023-12-31
252,076 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
475,540 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
70,187 GBP2023-12-31
60,126 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
55,208 GBP2023-12-31
41,580 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
13,628 GBP2023-01-01 ~ 2023-12-31
Amounts Owed by Group Undertakings
Current
270,986 GBP2023-12-31
Other Debtors
Current
2,373 GBP2023-12-31
14,235 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
10,467 GBP2023-12-31
8,893 GBP2022-12-31
Prepayments/Accrued Income
Current
2,276,001 GBP2023-12-31
2,249,464 GBP2022-12-31
Debtors
Current
2,715,954 GBP2023-12-31
2,359,284 GBP2022-12-31
Trade Creditors/Trade Payables
Current
60 GBP2022-12-31
Taxation/Social Security Payable
Current
23,209 GBP2023-12-31
24,035 GBP2022-12-31
Other Creditors
Current
12,341 GBP2023-12-31
2,523 GBP2022-12-31
Accrued Liabilities
Current
49,753 GBP2023-12-31
30,002 GBP2022-12-31
Deferred Tax Liabilities
3,096 GBP2023-12-31
2,605 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,096 GBP2023-12-31
2,605 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
175 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
645,882 GBP2023-01-01 ~ 2023-12-31