Average Number of Employees
282023-01-02 ~ 2023-12-31
302022-01-01 ~ 2023-01-01
Intangible Assets
770,047 GBP2023-12-31
797,043 GBP2023-01-01
Property, Plant & Equipment
249,321 GBP2023-12-31
213,402 GBP2023-01-01
Fixed Assets
1,019,368 GBP2023-12-31
1,010,445 GBP2023-01-01
Total Inventories
10,088 GBP2023-12-31
6,115 GBP2023-01-01
Debtors
Current
8,560,687 GBP2023-12-31
5,412,979 GBP2023-01-01
Cash at bank and in hand
1,164 GBP2023-12-31
76,954 GBP2023-01-01
Current Assets
8,571,939 GBP2023-12-31
5,496,048 GBP2023-01-01
Creditors
Current, Amounts falling due within one year
-3,892,074 GBP2023-12-31
-2,575,368 GBP2023-01-01
Net Current Assets/Liabilities
4,679,865 GBP2023-12-31
2,920,680 GBP2023-01-01
Total Assets Less Current Liabilities
5,699,233 GBP2023-12-31
3,931,125 GBP2023-01-01
Creditors
Non-current, Amounts falling due after one year
-3,758,531 GBP2023-12-31
-2,117,111 GBP2023-01-01
Net Assets/Liabilities
1,940,702 GBP2023-12-31
1,814,014 GBP2023-01-01
Equity
Called up share capital
2,472 GBP2023-12-31
2,472 GBP2023-01-01
2,472 GBP2022-01-01
Share premium
2,267,788 GBP2023-12-31
2,267,788 GBP2023-01-01
2,267,788 GBP2022-01-01
Retained earnings (accumulated losses)
-329,558 GBP2023-12-31
-456,246 GBP2023-01-01
-450,381 GBP2022-01-01
Equity
1,940,702 GBP2023-12-31
1,814,014 GBP2023-01-01
1,819,879 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
126,688 GBP2023-01-02 ~ 2023-12-31
-5,865 GBP2022-01-01 ~ 2023-01-01
Profit/Loss
126,688 GBP2023-01-02 ~ 2023-12-31
-5,865 GBP2022-01-01 ~ 2023-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-02 ~ 2023-12-31
Furniture and fittings
02023-01-02 ~ 2023-12-31
Computers
02023-01-02 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
864,496 GBP2023-12-31
864,496 GBP2023-01-01
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
94,449 GBP2023-12-31
67,452 GBP2023-01-01
Intangible Assets
Development expenditure
770,047 GBP2023-12-31
797,043 GBP2023-01-01
Property, Plant & Equipment - Gross Cost
Furniture and fittings
136,004 GBP2023-12-31
64,142 GBP2023-01-01
Computers
9,746 GBP2023-12-31
6,701 GBP2023-01-01
Other
42,932 GBP2023-12-31
36,259 GBP2023-01-01
Property, Plant & Equipment - Gross Cost
851,854 GBP2023-12-31
733,926 GBP2023-01-01
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
20,233 GBP2023-01-01
Computers
3,670 GBP2023-01-01
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
520,523 GBP2023-01-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
24,141 GBP2023-01-02 ~ 2023-12-31
Computers, Owned/Freehold
1,340 GBP2023-01-02 ~ 2023-12-31
Owned/Freehold
82,010 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
44,374 GBP2023-12-31
Computers
5,010 GBP2023-12-31
Other
25,763 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
602,533 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
91,630 GBP2023-12-31
43,909 GBP2023-01-01
Computers
4,736 GBP2023-12-31
3,030 GBP2023-01-01
Other
17,169 GBP2023-12-31
17,086 GBP2023-01-01
Finished Goods/Goods for Resale
10,088 GBP2023-12-31
6,115 GBP2023-01-01
Trade Debtors/Trade Receivables
Current
2,660 GBP2023-12-31
2,678 GBP2023-01-01
Amounts Owed by Group Undertakings
Current
8,456,131 GBP2023-12-31
5,315,901 GBP2023-01-01
Other Debtors
Current
88,130 GBP2023-12-31
81,786 GBP2023-01-01
Prepayments/Accrued Income
Current
13,766 GBP2023-12-31
12,614 GBP2023-01-01
Bank Overdrafts
-10,731 GBP2023-12-31
Cash and Cash Equivalents
-9,567 GBP2023-12-31
76,954 GBP2023-01-01
Bank Overdrafts
Current
10,731 GBP2023-12-31
Bank Borrowings
Current
365,218 GBP2023-12-31
365,217 GBP2023-01-01
Trade Creditors/Trade Payables
Current
313,385 GBP2023-12-31
404,085 GBP2023-01-01
Amounts owed to group undertakings
Current
2,561,608 GBP2023-12-31
1,362,910 GBP2023-01-01
Taxation/Social Security Payable
Current
135,781 GBP2023-12-31
15,185 GBP2023-01-01
Other Creditors
Current
503,854 GBP2023-12-31
423,732 GBP2023-01-01
Accrued Liabilities/Deferred Income
Current
1,497 GBP2023-12-31
4,239 GBP2023-01-01
Creditors
Current
3,892,074 GBP2023-12-31
2,575,368 GBP2023-01-01
Bank Borrowings
Non-current
1,142,180 GBP2023-12-31
750,761 GBP2023-01-01
Other Creditors
Non-current
2,616,351 GBP2023-12-31
1,366,350 GBP2023-01-01
Creditors
Non-current
3,758,531 GBP2023-12-31
2,117,111 GBP2023-01-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
120,000 GBP2023-12-31
105,000 GBP2023-01-01
Between one and five year
360,000 GBP2023-12-31
315,000 GBP2023-01-01
More than five year
432,740 GBP2023-12-31
612,740 GBP2023-01-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
912,740 GBP2023-12-31
1,032,740 GBP2023-01-01