Turnover/Revenue
4,729,405 GBP2024-01-01 ~ 2024-12-31
4,131,823 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-508,965 GBP2024-01-01 ~ 2024-12-31
-295,098 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,220,440 GBP2024-01-01 ~ 2024-12-31
3,836,725 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-41 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,451,011 GBP2024-01-01 ~ 2024-12-31
-5,580,424 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,753 GBP2024-01-01 ~ 2024-12-31
6,978 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-7,581 GBP2024-01-01 ~ 2024-12-31
-2,717 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,235,399 GBP2024-01-01 ~ 2024-12-31
-1,739,479 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,245,848 GBP2024-01-01 ~ 2024-12-31
-1,313,609 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
3,929,247 GBP2024-12-31
3,778,890 GBP2023-12-31
Property, Plant & Equipment
17,887 GBP2024-12-31
26,407 GBP2023-12-31
Fixed Assets
3,947,134 GBP2024-12-31
3,805,297 GBP2023-12-31
Debtors
Current
933,404 GBP2024-12-31
1,179,971 GBP2023-12-31
Cash at bank and in hand
186,942 GBP2024-12-31
319,920 GBP2023-12-31
Current Assets
1,120,346 GBP2024-12-31
1,499,891 GBP2023-12-31
Net Current Assets/Liabilities
261,284 GBP2024-12-31
636,582 GBP2023-12-31
Total Assets Less Current Liabilities
4,208,418 GBP2024-12-31
4,441,879 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-25,752 GBP2024-12-31
-31,583 GBP2023-12-31
Net Assets/Liabilities
4,182,666 GBP2024-12-31
4,410,296 GBP2023-12-31
Equity
Called up share capital
19 GBP2024-12-31
18 GBP2023-12-31
18 GBP2022-12-31
Share premium
17,014,688 GBP2024-12-31
16,435,689 GBP2023-12-31
16,435,689 GBP2022-12-31
Retained earnings (accumulated losses)
-13,610,765 GBP2024-12-31
-12,364,917 GBP2023-12-31
-11,051,308 GBP2022-12-31
Equity
4,182,666 GBP2024-12-31
4,410,296 GBP2023-12-31
5,447,440 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,245,848 GBP2024-01-01 ~ 2024-12-31
-1,313,609 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,245,848 GBP2024-01-01 ~ 2024-12-31
-1,313,609 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-806,630 GBP2024-01-01 ~ 2024-12-31
-1,037,144 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
579,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
22,205 GBP2024-01-01 ~ 2024-12-31
30,795 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,733,048 GBP2024-01-01 ~ 2024-12-31
2,375,253 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
355,447 GBP2024-01-01 ~ 2024-12-31
362,541 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,277,279 GBP2024-01-01 ~ 2024-12-31
2,932,717 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
202024-01-01 ~ 2024-12-31
162023-01-01 ~ 2023-12-31
Average Number of Employees
592024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Director Remuneration
219,372 GBP2024-01-01 ~ 2024-12-31
192,132 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,000 GBP2024-01-01 ~ 2024-12-31
16,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-308,850 GBP2024-01-01 ~ 2024-12-31
-409,136 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
10,783,930 GBP2024-12-31
9,207,602 GBP2023-12-31
Other
633,676 GBP2024-12-31
633,676 GBP2023-12-31
Intangible Assets - Gross Cost
11,417,606 GBP2024-12-31
9,841,278 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
6,854,683 GBP2024-12-31
5,428,712 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
7,488,359 GBP2024-12-31
6,062,388 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,425,971 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,425,971 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
3,929,247 GBP2024-12-31
3,778,890 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
4,916 GBP2024-12-31
13,685 GBP2023-12-31
Other
98,144 GBP2024-12-31
105,283 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
103,060 GBP2024-12-31
118,968 GBP2023-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-9,329 GBP2024-01-01 ~ 2024-12-31
Other
-20,264 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-29,593 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
4,387 GBP2024-12-31
13,685 GBP2023-12-31
Other
80,786 GBP2024-12-31
78,876 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
85,173 GBP2024-12-31
92,561 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
31 GBP2024-01-01 ~ 2024-12-31
Other
22,174 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
22,205 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-9,329 GBP2024-01-01 ~ 2024-12-31
Other
-20,264 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-29,593 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
529 GBP2024-12-31
Other
17,358 GBP2024-12-31
26,407 GBP2023-12-31
Trade Debtors/Trade Receivables
830,620 GBP2024-12-31
677,030 GBP2023-12-31
Other Debtors
3,000 GBP2024-12-31
4,717 GBP2023-12-31
Prepayments
99,784 GBP2024-12-31
72,354 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
933,404 GBP2024-12-31
Current, Amounts falling due within one year
1,179,971 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
5,830 GBP2023-12-31
Non-current, Amounts falling due after one year
25,752 GBP2024-12-31
31,583 GBP2023-12-31
Bank Borrowings
Current
5,830 GBP2024-12-31
5,830 GBP2023-12-31
Non-current
25,752 GBP2024-12-31
31,583 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
0.0000052024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,598,022 shares2024-12-31
1,472,499 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.0000052024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
60,980 shares2024-12-31
60,980 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.0000052024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
262,624 shares2024-12-31
262,624 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.0000052024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,786,019 shares2024-12-31
1,786,019 shares2023-12-31
Number of Shares Issued (Fully Paid)
3,707,645 shares2024-12-31
3,582,122 shares2023-12-31
Nominal value of allotted share capital
18.54 GBP2024-01-01 ~ 2024-12-31
17.91 GBP2023-01-01 ~ 2023-12-31