| Balance Sheet |
| Bank Account | - | 463,995.21 |
| Corporation Tax Control Account | - | 6,295.85 |
| Credit Card Payables | - | 3,032.65 |
| Development Cost Additions | 4,091.22 | - |
| Development Costs | 186,971.18 | - |
| Funds Introduced | - | 20,000.00 |
| Health Insurance | - | 16,328.37 |
| Loans | - | 80,000.00 |
| MyFutureFund Pension Payables | - | 900.00 |
| Office Equipment (Fixed Asset) | - | 1,561.53 |
| Owner Equity | - | 100.00 |
| Payroll Tax Payables | - | 93,058.68 |
| Retained Earnings | - | 155,620.58 |
| Short term loans | 9,000.00 | - |
| Suspense | 7,698.10 | - |
| Trade Payables | 221.86 | - |
| Trade Receivables | 103,619.69 | - |
| Unallocated Purchase Credit Note | - | 329.34 |
| Unallocated Sales Credit Note | - | 29.52 |
| Unpaid Employee Expenses | - | 7,667.03 |
| VAT | - | 67,777.35 |
| Wages Payables | - | 21,142.99 |
| Total Balance Sheet | 311,602.05 | 937,839.10 |
| Profit & Loss |
| Advertising | 12,253.26 | - |
| Bank Fees | 7,820.47 | - |
| Computer Equipment | 212.29 | - |
| Consulting & Accounting | 344,312.07 | - |
| Corporation Tax Charge | 5,575.99 | - |
| Depreciation | 147,234.93 | - |
| Foreign Exchange | - | 49.60 |
| Freight & Courier | 1,148.22 | - |
| General Expenses | 85,831.52 | - |
| Grant Income | - | 15,000.00 |
| Insurance | 5,122.21 | - |
| Interest Charges | 1,243.50 | - |
| Interest Expense | 979.93 | - |
| Legal Expenses | 24,646.35 | - |
| Light, Power, Heating | 451.19 | - |
| Materials | 12,239.69 | - |
| Mileage Expenses | 81,031.11 | - |
| Miscellaneous | 720.82 | - |
| Motor Vehicle Expenses | 32.52 | - |
| Office Equipment | 788.58 | - |
| Office Expenses | 4,759.48 | - |
| Printing & Stationery | 2,070.56 | - |
| Rent | 49,500.11 | - |
| Repairs and Maintenance | 738.12 | - |
| Sales | - | 905,214.39 |
| Software - SaaS | 176,205.30 | - |
| Subsistence Expenses | 14,104.00 | - |
| Telephone & Internet | 42,532.38 | - |
| Travel | 9,439.29 | - |
| Wages | 515,507.15 | - |
| Total Profit & Loss | 1,546,501.04 | 920,263.99 |
| 1,858,103.09 | 1,858,103.09 |