| Page | |
|---|---|
| Balance Sheet | 1 |
| Notes to the Financial Statements | 2—5 |
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 4 |
|
|
||
| Investments | 5 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 6 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 7 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital |
|
|
|||
| Share premium account |
|
|
|||
| Other reserves |
|
|
|||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | 8,772,795 | 7,708,162 | |||
|
Director
|
|
|
| Computer Equipment |
|
| Computer Equipment | |
|---|---|
| £ | |
| Cost | |
| As at 1 January 2025 |
|
| Additions |
|
| As at 31 December 2025 |
|
| Depreciation | |
| As at 1 January 2025 |
|
| Provided during the period |
|
| As at 31 December 2025 |
|
| Net Book Value | |
| As at 31 December 2025 |
|
| As at 1 January 2025 |
|
| Subsidiaries | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 January 2025 |
|
| Additions |
|
| As at 31 December 2025 |
|
| Provision | |
| As at 1 January 2025 |
|
| As at 31 December 2025 |
|
| Net Book Value | |
| As at 31 December 2025 |
|
| As at 1 January 2025 |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Amounts owed by group undertakings | 2,575,360 | - | |
| Other debtors | 109,251 | 90,618 | |
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Amounts owed to group undertakings | - |
|
|
| Other creditors | 964,056 | 539,051 | |
| Taxation and social security |
|
|
|
|
|
|
||
|
Share Options
|
2025
No. |
2025
WAEP £ |
2024
No. |
2024
WAEP £ |
|
Brought forward
|
182,380
|
15.63
|
157,300
|
11.36
|
|
Lapsed during the year
|
34,780
|
21.61
|
1,000
|
6.00
|
|
Exercised during the year
|
-
|
-
|
22,100
|
5.11
|
|
Granted during the year
|
73,200
|
29.04
|
48,180
|
24.55
|
|
Outstanding at 31 December
|
220,800
|
19.97
|
182,380
|
15.63
|
|
Exercisable at 31 December
|
139,182
|
13.24
|
101,485
|
10.94
|
|
Drayton House
Drayton Lane
Chichester
West Sussex
PO20 2EW
|