Intangible Assets
1,345,657 GBP2023-12-31
1,079,382 GBP2022-12-31
Property, Plant & Equipment
936,975 GBP2023-12-31
1,040,659 GBP2022-12-31
Investment Property
140,000 GBP2023-12-31
140,000 GBP2022-12-31
Fixed Assets
2,422,632 GBP2023-12-31
2,260,041 GBP2022-12-31
Debtors
1,510,405 GBP2023-12-31
645,007 GBP2022-12-31
Cash at bank and in hand
977,526 GBP2023-12-31
414,003 GBP2022-12-31
Current Assets
2,487,931 GBP2023-12-31
1,059,010 GBP2022-12-31
Creditors
Current
3,847,888 GBP2023-12-31
836,204 GBP2022-12-31
Net Current Assets/Liabilities
-1,359,957 GBP2023-12-31
222,806 GBP2022-12-31
Total Assets Less Current Liabilities
1,062,675 GBP2023-12-31
2,482,847 GBP2022-12-31
Net Assets/Liabilities
1,044,401 GBP2023-12-31
2,444,439 GBP2022-12-31
Equity
Called up share capital
1,042 GBP2023-12-31
1,042 GBP2022-12-31
Share premium
292,083 GBP2023-12-31
292,083 GBP2022-12-31
Revaluation reserve
154,040 GBP2023-12-31
154,040 GBP2022-12-31
Retained earnings (accumulated losses)
597,236 GBP2023-12-31
1,997,274 GBP2022-12-31
Equity
1,044,401 GBP2023-12-31
2,444,439 GBP2022-12-31
Average Number of Employees
282023-01-01 ~ 2023-12-31
282022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
2,315,764 GBP2023-12-31
1,831,430 GBP2022-12-31
Computer software
14,475 GBP2023-12-31
14,475 GBP2022-12-31
Intangible Assets - Gross Cost
2,330,239 GBP2023-12-31
1,845,905 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
970,107 GBP2023-12-31
752,048 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
984,582 GBP2023-12-31
766,523 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
218,059 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
218,059 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
1,345,657 GBP2023-12-31
1,079,382 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
860,000 GBP2023-12-31
860,000 GBP2022-12-31
Improvements to leasehold property
84,118 GBP2023-12-31
79,408 GBP2022-12-31
Plant and equipment
890 GBP2023-12-31
103,093 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-102,203 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
27,233 GBP2023-12-31
10,033 GBP2022-12-31
Improvements to leasehold property
14,358 GBP2023-12-31
4,059 GBP2022-12-31
Plant and equipment
246 GBP2023-12-31
50,721 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
17,200 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
10,299 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
25,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-76,248 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
832,767 GBP2023-12-31
849,967 GBP2022-12-31
Improvements to leasehold property
69,760 GBP2023-12-31
75,349 GBP2022-12-31
Plant and equipment
644 GBP2023-12-31
52,372 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
43,760 GBP2023-12-31
43,760 GBP2022-12-31
Computers
203,650 GBP2023-12-31
203,650 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,192,418 GBP2023-12-31
1,289,911 GBP2022-12-31
Property, Plant & Equipment - Disposals
-102,203 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
20,220 GBP2023-12-31
13,656 GBP2022-12-31
Computers
193,386 GBP2023-12-31
170,783 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
255,443 GBP2023-12-31
249,252 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
6,564 GBP2023-01-01 ~ 2023-12-31
Computers
22,603 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,439 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-76,248 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
23,540 GBP2023-12-31
30,104 GBP2022-12-31
Computers
10,264 GBP2023-12-31
32,867 GBP2022-12-31
Investment Property - Fair Value Model
140,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
373,179 GBP2023-12-31
258,510 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
553,890 GBP2023-12-31
266,903 GBP2022-12-31
Other Debtors
Current
2,206 GBP2023-12-31
1,963 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
13,706 GBP2023-12-31
10,981 GBP2022-12-31
Prepayments/Accrued Income
Current
42,670 GBP2023-12-31
41,764 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,510,405 GBP2023-12-31
645,007 GBP2022-12-31
Trade Creditors/Trade Payables
Current
97,989 GBP2023-12-31
36,440 GBP2022-12-31
Amounts owed to group undertakings
Current
3,208,399 GBP2023-12-31
17,898 GBP2022-12-31
Other Taxation & Social Security Payable
Current
52,012 GBP2023-12-31
49,444 GBP2022-12-31
Other Creditors
Current
143,389 GBP2023-12-31
609,299 GBP2022-12-31
Accrued Liabilities
Current
346,099 GBP2023-12-31
104,068 GBP2022-12-31
Total Borrowings
Secured
3,328,399 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
18,274 GBP2023-12-31
38,408 GBP2022-12-31