Cost of Sales
-638,362 GBP2023-01-01 ~ 2023-12-31
-357,571 GBP2022-04-01 ~ 2022-12-31
Distribution Costs
-109 GBP2023-01-01 ~ 2023-12-31
-132 GBP2022-04-01 ~ 2022-12-31
Administrative Expenses
-1,988,098 GBP2023-01-01 ~ 2023-12-31
-1,551,306 GBP2022-04-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,837,837 GBP2023-01-01 ~ 2023-12-31
-1,339,002 GBP2022-04-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-04-01 ~ 2022-12-31
Profit/Loss
-1,837,837 GBP2023-01-01 ~ 2023-12-31
-1,339,002 GBP2022-04-01 ~ 2022-12-31
Intangible Assets
Other
355,423 GBP2023-12-31
513,390 GBP2022-12-31
Fixed Assets - Investments
101 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
355,524 GBP2023-12-31
513,490 GBP2022-12-31
Debtors
308,784 GBP2023-12-31
185,724 GBP2022-12-31
Cash at bank and in hand
12,496 GBP2023-12-31
39,703 GBP2022-12-31
Current Assets
321,280 GBP2023-12-31
225,427 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,071,876 GBP2023-12-31
-679,819 GBP2022-12-31
Net Current Assets/Liabilities
-750,596 GBP2023-12-31
-454,392 GBP2022-12-31
Total Assets Less Current Liabilities
-395,072 GBP2023-12-31
59,098 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-35,854 GBP2023-12-31
-266,866 GBP2022-12-31
Net Assets/Liabilities
-430,926 GBP2023-12-31
-207,768 GBP2022-12-31
Equity
Called up share capital
312,335 GBP2023-12-31
161,013 GBP2022-12-31
143,553 GBP2022-03-31
Share premium
4,065,735 GBP2023-12-31
2,631,628 GBP2022-12-31
2,067,982 GBP2022-03-31
Retained earnings (accumulated losses)
-4,808,996 GBP2023-12-31
-3,000,409 GBP2022-12-31
-1,686,407 GBP2022-03-31
Equity
-430,926 GBP2023-12-31
-207,768 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,837,837 GBP2023-01-01 ~ 2023-12-31
-1,339,002 GBP2022-04-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
151,322 GBP2023-01-01 ~ 2023-12-31
17,460 GBP2022-04-01 ~ 2022-12-31
Issue of Equity Instruments
1,585,429 GBP2023-01-01 ~ 2023-12-31
581,106 GBP2022-04-01 ~ 2022-12-31
Audit Fees/Expenses
7,500 GBP2023-01-01 ~ 2023-12-31
6,500 GBP2022-04-01 ~ 2022-12-31
Average Number of Employees
182023-01-01 ~ 2023-12-31
122022-04-01 ~ 2022-12-31
Wages/Salaries
746,828 GBP2023-01-01 ~ 2023-12-31
461,080 GBP2022-04-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
16,208 GBP2023-01-01 ~ 2023-12-31
8,865 GBP2022-04-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
822,641 GBP2023-01-01 ~ 2023-12-31
503,865 GBP2022-04-01 ~ 2022-12-31
Director Remuneration
211,800 GBP2023-01-01 ~ 2023-12-31
158,850 GBP2022-04-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
789,832 GBP2022-12-31
Amounts invested in assets
Non-current
101 GBP2023-12-31
100 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
61,826 GBP2023-12-31
54,282 GBP2022-12-31
Called-up share capital (not paid)
Current
214,498 GBP2023-12-31
114,112 GBP2022-12-31
Other Debtors
Current
23,930 GBP2023-12-31
10,533 GBP2022-12-31
Prepayments/Accrued Income
Current
8,530 GBP2023-12-31
6,797 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
308,784 GBP2023-12-31
185,724 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
6,012 GBP2023-12-31
5,863 GBP2022-12-31
Other Remaining Borrowings
Current
200,000 GBP2023-12-31
1,467 GBP2022-12-31
Trade Creditors/Trade Payables
Current
423,986 GBP2023-12-31
304,915 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
115,600 GBP2022-12-31
Other Taxation & Social Security Payable
Current
126,826 GBP2023-12-31
114,003 GBP2022-12-31
Other Creditors
Current
111,600 GBP2023-12-31
30,151 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
203,452 GBP2023-12-31
107,820 GBP2022-12-31
Creditors
Current
1,071,876 GBP2023-12-31
679,819 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
35,854 GBP2023-12-31
41,866 GBP2022-12-31
Other Remaining Borrowings
Non-current
0 GBP2023-12-31
225,000 GBP2022-12-31
Creditors
Non-current
35,854 GBP2023-12-31
266,866 GBP2022-12-31
Bank Borrowings
41,866 GBP2023-12-31
47,729 GBP2022-12-31
Total Borrowings
241,866 GBP2023-12-31
274,196 GBP2022-12-31
Current
206,012 GBP2023-12-31
7,330 GBP2022-12-31
Non-current
35,854 GBP2023-12-31
266,866 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
57,500 GBP2023-12-31
20,408 GBP2022-12-31
Between two and five year
51,918 GBP2023-12-31
46,175 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
109,418 GBP2023-12-31
66,583 GBP2022-12-31