Cost of Sales
-1,771,764 GBP2024-01-01 ~ 2024-12-31
-1,173,924 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,696,569 GBP2024-01-01 ~ 2024-12-31
-4,683,657 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,156 GBP2024-01-01 ~ 2024-12-31
2,767 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-8,007,164 GBP2024-01-01 ~ 2024-12-31
-6,431,773 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-8,007,164 GBP2024-01-01 ~ 2024-12-31
-6,431,773 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-8,007,164 GBP2024-01-01 ~ 2024-12-31
-6,431,773 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
2,800,116 GBP2024-12-31
1,492,639 GBP2023-12-31
Property, Plant & Equipment
390,618 GBP2024-12-31
315,714 GBP2023-12-31
Fixed Assets
3,190,734 GBP2024-12-31
1,808,353 GBP2023-12-31
Debtors
2,969,300 GBP2024-12-31
4,885,343 GBP2023-12-31
Cash at bank and in hand
205,590 GBP2024-12-31
65,312 GBP2023-12-31
Current Assets
3,174,890 GBP2024-12-31
4,950,655 GBP2023-12-31
Net Current Assets/Liabilities
251,630 GBP2024-12-31
4,245,203 GBP2023-12-31
Total Assets Less Current Liabilities
3,442,364 GBP2024-12-31
6,053,556 GBP2023-12-31
Net Assets/Liabilities
-27,326,402 GBP2024-12-31
-19,319,238 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
-27,326,502 GBP2024-12-31
-19,319,338 GBP2023-12-31
-12,887,565 GBP2022-12-31
Equity
-27,326,402 GBP2024-12-31
-19,319,238 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-8,007,164 GBP2024-01-01 ~ 2024-12-31
-6,431,773 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,340 GBP2024-01-01 ~ 2024-12-31
16,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
272024-01-01 ~ 2024-12-31
232023-01-01 ~ 2023-12-31
Wages/Salaries
1,235,613 GBP2024-01-01 ~ 2024-12-31
1,049,206 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,274 GBP2024-01-01 ~ 2024-12-31
41,158 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,406,183 GBP2024-01-01 ~ 2024-12-31
1,192,484 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
1,261,017 GBP2024-12-31
958,032 GBP2023-12-31
Intangible Assets - Gross Cost
2,808,329 GBP2024-12-31
1,492,639 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
8,213 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
8,213 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
2,800,116 GBP2024-12-31
1,492,639 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
36,644 GBP2024-12-31
36,644 GBP2023-12-31
Computers
433,419 GBP2024-12-31
421,698 GBP2023-12-31
Motor vehicles
3,470 GBP2024-12-31
3,470 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,367,961 GBP2024-12-31
953,008 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
36,644 GBP2024-12-31
18,599 GBP2023-12-31
Computers
303,544 GBP2024-12-31
218,420 GBP2023-12-31
Motor vehicles
2,530 GBP2024-12-31
1,663 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
977,343 GBP2024-12-31
637,294 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
18,045 GBP2024-01-01 ~ 2024-12-31
Computers
85,124 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
867 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
340,049 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
0 GBP2024-12-31
18,045 GBP2023-12-31
Computers
129,875 GBP2024-12-31
203,278 GBP2023-12-31
Motor vehicles
940 GBP2024-12-31
1,807 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
89,127 GBP2024-12-31
73,153 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,767,697 GBP2024-12-31
4,779,822 GBP2023-12-31
Other Debtors
Current
81,526 GBP2024-12-31
16,988 GBP2023-12-31
Prepayments/Accrued Income
Current
30,950 GBP2024-12-31
15,380 GBP2023-12-31
Trade Creditors/Trade Payables
Current
159,249 GBP2024-12-31
44,075 GBP2023-12-31
Amounts owed to group undertakings
Current
2,113,950 GBP2024-12-31
212,955 GBP2023-12-31
Other Taxation & Social Security Payable
Current
56,687 GBP2024-12-31
22,836 GBP2023-12-31
Other Creditors
Current
11,985 GBP2024-12-31
33,658 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
581,389 GBP2024-12-31
391,928 GBP2023-12-31
Creditors
Current
2,923,260 GBP2024-12-31
705,452 GBP2023-12-31
Other Remaining Borrowings
Non-current
30,768,766 GBP2024-12-31
25,372,794 GBP2023-12-31
Total Borrowings
Non-current
30,768,766 GBP2024-12-31
25,372,794 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,826 GBP2024-12-31
27,233 GBP2023-12-31
Between two and five year
30,775 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
40,601 GBP2024-12-31
27,233 GBP2023-12-31