Cost of Sales
-8,591,870 GBP2023-10-01 ~ 2024-09-30
-7,745,878 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-214,933 GBP2023-10-01 ~ 2024-09-30
-885,914 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-5,751,881 GBP2023-10-01 ~ 2024-09-30
-4,635,030 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
10,692 GBP2023-10-01 ~ 2024-09-30
143 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,575,442 GBP2023-10-01 ~ 2024-09-30
256,333 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
2,044,913 GBP2023-10-01 ~ 2024-09-30
418,166 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
4,382,077 GBP2024-09-30
2,337,164 GBP2023-09-30
1,918,998 GBP2022-09-30
Intangible Assets
Other
2,101,541 GBP2024-09-30
2,354,343 GBP2023-09-30
Property, Plant & Equipment
1,838,026 GBP2024-09-30
1,266,855 GBP2023-09-30
Fixed Assets
3,939,567 GBP2024-09-30
3,621,198 GBP2023-09-30
Debtors
4,654,041 GBP2024-09-30
3,892,467 GBP2023-09-30
Cash at bank and in hand
2,346,883 GBP2024-09-30
1,468,613 GBP2023-09-30
Current Assets
11,675,649 GBP2024-09-30
9,070,699 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-3,963,903 GBP2024-09-30
Net Current Assets/Liabilities
7,711,746 GBP2024-09-30
3,167,115 GBP2023-09-30
Total Assets Less Current Liabilities
11,651,313 GBP2024-09-30
6,788,313 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-2,805,053 GBP2024-09-30
Net Assets/Liabilities
8,582,528 GBP2024-09-30
6,537,615 GBP2023-09-30
Equity
Called up share capital
4,200,451 GBP2024-09-30
4,200,451 GBP2023-09-30
Equity
8,582,528 GBP2024-09-30
6,537,615 GBP2023-09-30
Audit Fees/Expenses
17,000 GBP2023-10-01 ~ 2024-09-30
16,300 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1562023-10-01 ~ 2024-09-30
1532022-10-01 ~ 2023-09-30
Wages/Salaries
6,069,470 GBP2023-10-01 ~ 2024-09-30
5,441,132 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
282,206 GBP2023-10-01 ~ 2024-09-30
179,704 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
6,922,162 GBP2023-10-01 ~ 2024-09-30
6,048,746 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
105,750 GBP2023-10-01 ~ 2024-09-30
100,000 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-466,364 GBP2023-10-01 ~ 2024-09-30
0 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Computer software
1,517,272 GBP2024-09-30
1,517,272 GBP2023-09-30
Development expenditure
2,074,970 GBP2024-09-30
1,895,630 GBP2023-09-30
Intangible Assets - Gross Cost
3,592,242 GBP2024-09-30
3,412,902 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,035,519 GBP2024-09-30
906,832 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
1,490,701 GBP2024-09-30
1,058,559 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
128,687 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
432,142 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Development expenditure
1,039,451 GBP2024-09-30
988,798 GBP2023-09-30
Intangible Assets
2,101,541 GBP2024-09-30
2,354,343 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,594,663 GBP2024-09-30
5,387,415 GBP2023-09-30
Furniture and fittings
1,504,166 GBP2024-09-30
1,393,347 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
8,660,130 GBP2024-09-30
7,870,122 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-59,728 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-59,728 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,129,690 GBP2024-09-30
5,022,672 GBP2023-09-30
Furniture and fittings
1,381,903 GBP2024-09-30
1,326,191 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,822,104 GBP2024-09-30
6,603,267 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
166,746 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
55,712 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
278,565 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-59,728 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-59,728 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
464,973 GBP2024-09-30
364,743 GBP2023-09-30
Furniture and fittings
122,263 GBP2024-09-30
67,156 GBP2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
834,956 GBP2023-09-30
Finished Goods/Goods for Resale
600,337 GBP2024-09-30
494,907 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,700,418 GBP2024-09-30
1,635,657 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
445,548 GBP2024-09-30
461,406 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
96,902 GBP2024-09-30
1,070,712 GBP2023-09-30
Other Debtors
Current
235,362 GBP2024-09-30
391,249 GBP2023-09-30
Prepayments/Accrued Income
Current
482,151 GBP2024-09-30
333,443 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
466,364 GBP2024-09-30
0 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
4,426,745 GBP2024-09-30
Amounts falling due within one year, Current
3,892,467 GBP2023-09-30
Other Debtors
Non-current
227,296 GBP2024-09-30
0 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
14,937 GBP2024-09-30
0 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,392,287 GBP2024-09-30
1,048,447 GBP2023-09-30
Amounts owed to group undertakings
Current
640,256 GBP2024-09-30
3,807,814 GBP2023-09-30
Other Taxation & Social Security Payable
Current
132,012 GBP2024-09-30
120,944 GBP2023-09-30
Other Creditors
Current
127,211 GBP2024-09-30
518,183 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
1,657,200 GBP2024-09-30
408,196 GBP2023-09-30
Creditors
Current
3,963,903 GBP2024-09-30
5,903,584 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
3,915 GBP2024-09-30
0 GBP2023-09-30
Amounts owed to group undertakings
Non-current
2,801,138 GBP2024-09-30
0 GBP2023-09-30
Creditors
Non-current
2,805,053 GBP2024-09-30
0 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
15,859 GBP2024-09-30
0 GBP2023-09-30
Minimum gross finance lease payments owing
19,824 GBP2024-09-30
0 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
18,852 GBP2024-09-30
0 GBP2023-09-30
Number of Shares Issued (Fully Paid)
42,004,510 shares2024-09-30
42,004,510 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
38,088 GBP2024-09-30
42,334 GBP2023-09-30
Between two and five year
11,903 GBP2024-09-30
45,664 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
49,991 GBP2024-09-30
87,998 GBP2023-09-30