Average Number of Employees
422024-01-01 ~ 2024-12-31
382023-01-01 ~ 2023-12-31
Intangible Assets
1,206,272 GBP2024-12-31
1,415,352 GBP2023-12-31
Property, Plant & Equipment
145,984 GBP2024-12-31
192,223 GBP2023-12-31
Fixed Assets - Investments
15,145,842 GBP2024-12-31
15,120,780 GBP2023-12-31
Fixed Assets
16,498,098 GBP2024-12-31
16,728,355 GBP2023-12-31
Debtors
132,072 GBP2024-12-31
416,832 GBP2023-12-31
Cash at bank and in hand
4,758,201 GBP2024-12-31
6,736,140 GBP2023-12-31
Current Assets
4,890,273 GBP2024-12-31
7,152,972 GBP2023-12-31
Net Current Assets/Liabilities
667,816 GBP2024-12-31
2,681,166 GBP2023-12-31
Total Assets Less Current Liabilities
17,165,914 GBP2024-12-31
19,409,521 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-4,211,970 GBP2023-12-31
Net Assets/Liabilities
14,142,514 GBP2024-12-31
15,197,551 GBP2023-12-31
Equity
Called up share capital
5,322 GBP2024-12-31
5,322 GBP2023-12-31
5,322 GBP2023-01-01
Retained earnings (accumulated losses)
14,137,192 GBP2024-12-31
15,192,229 GBP2023-12-31
54,487 GBP2023-01-01
Profit/Loss
-395,037 GBP2024-01-01 ~ 2024-12-31
564,811 GBP2023-01-01 ~ 2023-12-31
Equity
14,142,514 GBP2024-12-31
15,197,551 GBP2023-12-31
14,632,740 GBP2023-01-01
Share premium
14,572,931 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-395,037 GBP2024-01-01 ~ 2024-12-31
564,811 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-395,037 GBP2024-01-01 ~ 2024-12-31
15,137,742 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-395,037 GBP2024-01-01 ~ 2024-12-31
564,811 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-660,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-660,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-660,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
-660,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation rate used
Office equipment
252024-01-01 ~ 2024-12-31
Computers
332024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
1,634,495 GBP2024-12-31
1,634,495 GBP2023-12-31
Computer software
252,928 GBP2024-12-31
242,248 GBP2023-12-31
Intangible Assets - Gross Cost
1,887,423 GBP2024-12-31
1,876,743 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
610,040 GBP2024-12-31
461,391 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
681,151 GBP2024-12-31
461,391 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
219,760 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
1,024,455 GBP2024-12-31
1,173,104 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
223,387 GBP2024-12-31
220,398 GBP2023-12-31
Computers
141,393 GBP2024-12-31
118,283 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
364,780 GBP2024-12-31
338,681 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
71,978 GBP2023-12-31
Computers
74,480 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
146,458 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
37,331 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
35,007 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
72,338 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
109,309 GBP2024-12-31
Computers
109,487 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
218,796 GBP2024-12-31
Property, Plant & Equipment
Office equipment
114,078 GBP2024-12-31
148,420 GBP2023-12-31
Computers
31,906 GBP2024-12-31
43,803 GBP2023-12-31
Other Debtors
Non-current
14,592 GBP2024-12-31
17,042 GBP2023-12-31
Debtors
Non-current
14,592 GBP2024-12-31
17,042 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
576 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
10,448 GBP2024-12-31
Other Debtors
Current
63,225 GBP2024-12-31
363,093 GBP2023-12-31
Prepayments/Accrued Income
Current
43,231 GBP2024-12-31
36,697 GBP2023-12-31
Debtors
Current
132,072 GBP2024-12-31
416,832 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,179 GBP2024-12-31
95,085 GBP2023-12-31
Amounts owed to group undertakings
Current
2,657,341 GBP2024-12-31
1,500,419 GBP2023-12-31
Taxation/Social Security Payable
Current
48,731 GBP2024-12-31
45,340 GBP2023-12-31
Other Creditors
Current
1,374,970 GBP2024-12-31
2,539,483 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
136,236 GBP2024-12-31
291,479 GBP2023-12-31
Creditors
Current
4,222,457 GBP2024-12-31
4,471,806 GBP2023-12-31
Amounts owed to group undertakings
Non-current
3,000,000 GBP2024-12-31
3,000,000 GBP2023-12-31
Other Creditors
Non-current
1,211,970 GBP2023-12-31
Creditors
Non-current
3,000,000 GBP2024-12-31
4,211,970 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-23,400 GBP2024-01-01 ~ 2024-12-31
Net Deferred Tax Liability/Asset
-23,400 GBP2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-31,927 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2024-12-31
2,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.00002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
359 shares2024-12-31
359 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.00002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
340 shares2024-12-31
340 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.00002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,750,000 shares2024-12-31
1,750,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.00012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,687 GBP2024-12-31
107,136 GBP2023-12-31
Between one and five year
462,749 GBP2024-12-31
462,749 GBP2023-12-31
More than five year
8,086 GBP2024-12-31
123,773 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
586,522 GBP2024-12-31
693,658 GBP2023-12-31