Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
4,027,989 GBP2024-01-01 ~ 2024-12-31
911,343 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
3,185,583 GBP2024-01-01 ~ 2024-12-31
814,683 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
842,406 GBP2024-01-01 ~ 2024-12-31
96,660 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,002,662 GBP2024-01-01 ~ 2024-12-31
512,511 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-142,512 GBP2024-01-01 ~ 2024-12-31
-311,884 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
588 GBP2024-01-01 ~ 2024-12-31
76 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-141,924 GBP2024-01-01 ~ 2024-12-31
-311,808 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
9,749 GBP2024-01-01 ~ 2024-12-31
-22,217 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-151,673 GBP2024-01-01 ~ 2024-12-31
-289,591 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-151,673 GBP2024-01-01 ~ 2024-12-31
-289,591 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,117,339 GBP2024-12-31
168,220 GBP2023-12-31
Property, Plant & Equipment
58,881 GBP2024-12-31
20,995 GBP2023-12-31
Fixed Assets
2,176,220 GBP2024-12-31
189,215 GBP2023-12-31
Debtors
711,274 GBP2024-12-31
715,085 GBP2023-12-31
Cash at bank and in hand
429,024 GBP2024-12-31
386,792 GBP2023-12-31
Current Assets
1,140,298 GBP2024-12-31
1,101,877 GBP2023-12-31
Creditors
Current
3,860,495 GBP2024-12-31
1,683,396 GBP2023-12-31
Net Current Assets/Liabilities
-2,720,197 GBP2024-12-31
-581,519 GBP2023-12-31
Total Assets Less Current Liabilities
-543,977 GBP2024-12-31
-392,304 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
-544,077 GBP2024-12-31
-392,404 GBP2023-12-31
-102,813 GBP2022-12-31
Equity
-543,977 GBP2024-12-31
-392,304 GBP2023-12-31
-102,713 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-151,673 GBP2024-01-01 ~ 2024-12-31
-289,591 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
939,292 GBP2024-01-01 ~ 2024-12-31
432,335 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
93,522 GBP2024-01-01 ~ 2024-12-31
39,361 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,073 GBP2024-01-01 ~ 2024-12-31
12,719 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,136,887 GBP2024-01-01 ~ 2024-12-31
484,415 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
362024-01-01 ~ 2024-12-31
122023-01-01 ~ 2023-12-31
Director Remuneration
40,933 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
15,261 GBP2024-01-01 ~ 2024-12-31
3,412 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
6,000 GBP2024-01-01 ~ 2024-12-31
5,750 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-35,481 GBP2024-01-01 ~ 2024-12-31
-77,952 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
2,117,339 GBP2024-12-31
168,220 GBP2023-12-31
Intangible Assets
Development expenditure
2,117,339 GBP2024-12-31
168,220 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,050 GBP2024-12-31
1,050 GBP2023-12-31
Computers
83,574 GBP2024-12-31
30,427 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
84,624 GBP2024-12-31
31,477 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
280 GBP2024-12-31
70 GBP2023-12-31
Computers
25,463 GBP2024-12-31
10,412 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
25,743 GBP2024-12-31
10,482 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
210 GBP2024-01-01 ~ 2024-12-31
Computers
15,051 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
15,261 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
770 GBP2024-12-31
980 GBP2023-12-31
Computers
58,111 GBP2024-12-31
20,015 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
476,927 GBP2024-12-31
410,220 GBP2023-12-31
Other Debtors
Current
59,938 GBP2024-12-31
26,955 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
59,710 GBP2024-12-31
69,459 GBP2023-12-31
Prepayments/Accrued Income
Current
114,699 GBP2024-12-31
208,451 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
711,274 GBP2024-12-31
715,085 GBP2023-12-31
Trade Creditors/Trade Payables
Current
139,292 GBP2024-12-31
226,836 GBP2023-12-31
Amounts owed to group undertakings
Current
2,931,853 GBP2024-12-31
742,429 GBP2023-12-31
Other Taxation & Social Security Payable
Current
72,583 GBP2024-12-31
14,622 GBP2023-12-31
Other Creditors
Current
21,455 GBP2024-12-31
4,475 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
642,191 GBP2024-12-31
631,486 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,000 GBP2024-12-31
30,000 GBP2023-12-31
Between one and five year
47,250 GBP2024-12-31
77,250 GBP2023-12-31
All periods
77,250 GBP2024-12-31
107,250 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-151,673 GBP2024-01-01 ~ 2024-12-31