Average Number of Employees
82023-01-01 ~ 2023-12-31
82022-01-01 ~ 2022-12-31
Turnover/Revenue
1,183,943 GBP2023-01-01 ~ 2023-12-31
990,102 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-172,000 GBP2023-01-01 ~ 2023-12-31
-144,652 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,011,943 GBP2023-01-01 ~ 2023-12-31
845,450 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,678,905 GBP2023-01-01 ~ 2023-12-31
-1,658,098 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-666,962 GBP2023-01-01 ~ 2023-12-31
-812,648 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,110 GBP2023-01-01 ~ 2023-12-31
1,239 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-708,997 GBP2023-01-01 ~ 2023-12-31
-881,566 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-708,997 GBP2023-01-01 ~ 2023-12-31
-881,566 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-708,997 GBP2023-01-01 ~ 2023-12-31
-881,566 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
731,520 GBP2023-12-31
116,289 GBP2022-12-31
Property, Plant & Equipment
64,039 GBP2023-12-31
95,521 GBP2022-12-31
Fixed Assets
795,559 GBP2023-12-31
211,810 GBP2022-12-31
Debtors
316,342 GBP2023-12-31
390,935 GBP2022-12-31
Cash at bank and in hand
683,917 GBP2023-12-31
884,385 GBP2022-12-31
Current Assets
1,000,259 GBP2023-12-31
1,275,320 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-322,427 GBP2023-12-31
-420,121 GBP2022-12-31
Net Current Assets/Liabilities
677,832 GBP2023-12-31
855,199 GBP2022-12-31
Total Assets Less Current Liabilities
1,473,391 GBP2023-12-31
1,067,009 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-150,246 GBP2023-12-31
-27,932 GBP2022-12-31
Net Assets/Liabilities
1,323,145 GBP2023-12-31
1,039,077 GBP2022-12-31
Equity
Called up share capital
188,719 GBP2023-12-31
152,280 GBP2022-12-31
113,540 GBP2022-01-01
Share premium
4,696,496 GBP2023-12-31
3,749,700 GBP2022-12-31
2,376,268 GBP2022-01-01
Other miscellaneous reserve
23,884 GBP2023-12-31
14,054 GBP2022-12-31
14,054 GBP2022-01-01
Retained earnings (accumulated losses)
-3,585,954 GBP2023-12-31
-2,876,957 GBP2022-12-31
-1,995,391 GBP2022-01-01
Equity
1,323,145 GBP2023-12-31
1,039,077 GBP2022-12-31
508,471 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-708,997 GBP2023-01-01 ~ 2023-12-31
-881,566 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
36,439 GBP2023-01-01 ~ 2023-12-31
38,740 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
983,235 GBP2023-01-01 ~ 2023-12-31
1,412,172 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-708,997 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
37,466 GBP2023-01-01 ~ 2023-12-31
38,480 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
683,917 GBP2023-12-31
884,385 GBP2022-12-31
309,378 GBP2022-01-01
Audit Fees/Expenses
17,000 GBP2023-01-01 ~ 2023-12-31
29,110 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
667,333 GBP2023-01-01 ~ 2023-12-31
619,600 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
73,447 GBP2023-01-01 ~ 2023-12-31
81,451 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
748,705 GBP2023-01-01 ~ 2023-12-31
708,952 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
230,000 GBP2023-01-01 ~ 2023-12-31
316,642 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-166,614 GBP2023-01-01 ~ 2023-12-31
-167,498 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
840,307 GBP2023-12-31
180,061 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
108,787 GBP2023-12-31
63,772 GBP2022-12-31
Intangible Assets
Development expenditure
731,520 GBP2023-12-31
116,289 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
22,215 GBP2023-12-31
22,215 GBP2022-12-31
Office equipment
47,435 GBP2023-12-31
41,451 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
161,088 GBP2023-12-31
155,104 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-108 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
10,938 GBP2022-12-31
Office equipment
22,318 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
59,583 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
7,321 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
11,858 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
37,466 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
18,259 GBP2023-12-31
Office equipment
34,176 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
97,049 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
3,956 GBP2023-12-31
11,277 GBP2022-12-31
Office equipment
13,259 GBP2023-12-31
19,133 GBP2022-12-31
Land and buildings
46,824 GBP2023-12-31
65,111 GBP2022-12-31
Other Debtors
Non-current
71,400 GBP2023-12-31
71,900 GBP2022-12-31
Debtors
Non-current
71,400 GBP2023-12-31
71,900 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
117,749 GBP2023-12-31
105,003 GBP2022-12-31
Other Debtors
Current
19,430 GBP2023-12-31
149,994 GBP2022-12-31
Prepayments/Accrued Income
Current
107,763 GBP2023-12-31
64,038 GBP2022-12-31
Debtors
Current
316,342 GBP2023-12-31
390,935 GBP2022-12-31
Trade Creditors/Trade Payables
Current
25,736 GBP2023-12-31
36,540 GBP2022-12-31
Taxation/Social Security Payable
Current
25,998 GBP2023-12-31
15,845 GBP2022-12-31
Other Creditors
Current
1,614 GBP2023-12-31
1,381 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
136,470 GBP2023-12-31
246,374 GBP2022-12-31
Creditors
Current
322,427 GBP2023-12-31
420,121 GBP2022-12-31
Other Creditors
Non-current
150,246 GBP2023-12-31
27,932 GBP2022-12-31
Creditors
Non-current
150,246 GBP2023-12-31
27,932 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
377,438 shares2023-12-31
304,560 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.502023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
112,500 GBP2023-12-31
165,341 GBP2022-12-31
Between one and five year
376,322 GBP2023-12-31
488,822 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
488,822 GBP2023-12-31
654,163 GBP2022-12-31