Cost of Sales
-18,102,677 GBP2023-04-01 ~ 2024-03-31
-15,881,808 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-7,734,013 GBP2023-04-01 ~ 2024-03-31
-6,879,103 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
416 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-2,307,678 GBP2023-04-01 ~ 2024-03-31
-2,775,361 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
247,619 GBP2023-04-01 ~ 2024-03-31
317,080 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-2,060,059 GBP2023-04-01 ~ 2024-03-31
-2,458,281 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Other
888,039 GBP2024-03-31
1,181,730 GBP2023-03-31
Property, Plant & Equipment
5,320,690 GBP2024-03-31
756,386 GBP2023-03-31
Fixed Assets
6,208,729 GBP2024-03-31
1,938,116 GBP2023-03-31
Debtors
3,964,767 GBP2024-03-31
3,460,150 GBP2023-03-31
Cash at bank and in hand
22,974 GBP2024-03-31
2,231 GBP2023-03-31
Current Assets
13,845,641 GBP2024-03-31
10,695,535 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-12,698,659 GBP2024-03-31
-9,768,433 GBP2023-03-31
Net Current Assets/Liabilities
1,146,982 GBP2024-03-31
927,102 GBP2023-03-31
Total Assets Less Current Liabilities
7,355,711 GBP2024-03-31
2,865,218 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-2,068,988 GBP2024-03-31
-30,108 GBP2023-03-31
Net Assets/Liabilities
5,083,958 GBP2024-03-31
2,644,017 GBP2023-03-31
Equity
Called up share capital
5,517,788 GBP2024-03-31
29,180,288 GBP2023-03-31
25,780,288 GBP2022-03-31
Retained earnings (accumulated losses)
-433,830 GBP2024-03-31
-26,536,271 GBP2023-03-31
-24,077,990 GBP2022-03-31
Equity
5,083,958 GBP2024-03-31
2,644,017 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-2,060,059 GBP2023-04-01 ~ 2024-03-31
-2,458,281 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
Called up share capital
4,500,000 GBP2023-04-01 ~ 2024-03-31
3,400,000 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
4,500,000 GBP2023-04-01 ~ 2024-03-31
3,400,000 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
79,304 GBP2023-04-01 ~ 2024-03-31
76,745 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1312023-04-01 ~ 2024-03-31
1352022-04-01 ~ 2023-03-31
Wages/Salaries
5,287,791 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
166,640 GBP2023-04-01 ~ 2024-03-31
181,864 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,984,705 GBP2023-04-01 ~ 2024-03-31
5,715,607 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
209,100 GBP2023-04-01 ~ 2024-03-31
414,184 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
5,811,910 GBP2024-03-31
5,886,813 GBP2023-03-31
Intangible Assets - Gross Cost
6,003,745 GBP2024-03-31
6,060,240 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,950,650 GBP2024-03-31
4,727,368 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
5,115,706 GBP2024-03-31
4,878,510 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
223,282 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
237,196 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
861,260 GBP2024-03-31
1,159,445 GBP2023-03-31
Intangible Assets
888,039 GBP2024-03-31
1,181,730 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
4,771,231 GBP2024-03-31
860,849 GBP2023-03-31
Plant and equipment
1,250,680 GBP2024-03-31
1,222,234 GBP2023-03-31
Furniture and fittings
572,037 GBP2024-03-31
402,896 GBP2023-03-31
Motor vehicles
448,161 GBP2024-03-31
306,848 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
7,042,109 GBP2024-03-31
2,792,827 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-21,316 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-7,574 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-524,830 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
10,066 GBP2024-03-31
458,705 GBP2023-03-31
Plant and equipment
1,076,897 GBP2024-03-31
1,028,954 GBP2023-03-31
Furniture and fittings
354,470 GBP2024-03-31
318,111 GBP2023-03-31
Motor vehicles
279,986 GBP2024-03-31
230,671 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,721,419 GBP2024-03-31
2,036,441 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
47,301 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
67,999 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
40,418 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
49,315 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
205,033 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-20,056 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-4,059 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-520,055 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
4,761,165 GBP2024-03-31
402,144 GBP2023-03-31
Plant and equipment
173,783 GBP2024-03-31
193,280 GBP2023-03-31
Furniture and fittings
217,567 GBP2024-03-31
84,785 GBP2023-03-31
Motor vehicles
168,175 GBP2024-03-31
76,177 GBP2023-03-31
Finished Goods/Goods for Resale
1,194,426 GBP2024-03-31
1,074,713 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,901,512 GBP2024-03-31
1,532,103 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
296,841 GBP2024-03-31
343,878 GBP2023-03-31
Other Debtors
Current
1,177,872 GBP2024-03-31
1,176,883 GBP2023-03-31
Prepayments/Accrued Income
Current
588,542 GBP2024-03-31
407,286 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,964,767 GBP2024-03-31
3,460,150 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
2,700,000 GBP2024-03-31
956,275 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
12,417 GBP2024-03-31
11,508 GBP2023-03-31
Trade Creditors/Trade Payables
Current
5,886,830 GBP2024-03-31
2,560,575 GBP2023-03-31
Amounts owed to group undertakings
Current
6,287 GBP2024-03-31
2,006,287 GBP2023-03-31
Other Taxation & Social Security Payable
Current
140,935 GBP2024-03-31
119,403 GBP2023-03-31
Other Creditors
Current
1,335,342 GBP2024-03-31
2,107,113 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
2,616,848 GBP2024-03-31
2,007,272 GBP2023-03-31
Creditors
Current
12,698,659 GBP2024-03-31
9,768,433 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-03-31
10,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
7,691 GBP2024-03-31
20,108 GBP2023-03-31
Other Remaining Borrowings
Non-current
1,099,993 GBP2024-03-31
0 GBP2023-03-31
Creditors
Non-current
2,068,988 GBP2024-03-31
30,108 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
12,417 GBP2024-03-31
11,508 GBP2023-03-31
Minimum gross finance lease payments owing
20,108 GBP2024-03-31
31,616 GBP2023-03-31
Bank Borrowings
2,700,000 GBP2024-03-31
880,000 GBP2023-03-31
Bank Overdrafts
0 GBP2024-03-31
86,275 GBP2023-03-31
Total Borrowings
3,799,993 GBP2024-03-31
966,275 GBP2023-03-31
Current
2,700,000 GBP2024-03-31
956,275 GBP2023-03-31
Non-current
1,099,993 GBP2024-03-31
10,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
721,290 GBP2024-03-31
536,225 GBP2023-03-31
Between two and five year
2,613,828 GBP2024-03-31
1,623,817 GBP2023-03-31
More than five year
3,866,287 GBP2024-03-31
0 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,201,405 GBP2024-03-31
2,160,042 GBP2023-03-31