Expenses related to depreciation, amortization, and impairment of assets
-802,359 GBP2023-09-01 ~ 2024-08-31
-668,622 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
-715,918 GBP2023-09-01 ~ 2024-08-31
107,609 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
194,989 GBP2023-09-01 ~ 2024-08-31
0 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
-520,929 GBP2023-09-01 ~ 2024-08-31
107,609 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
-520,929 GBP2023-09-01 ~ 2024-08-31
107,609 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Other
3,706,308 GBP2024-08-31
3,502,704 GBP2023-08-31
Property, Plant & Equipment
556,653 GBP2024-08-31
567,280 GBP2023-08-31
Fixed Assets
4,262,961 GBP2024-08-31
4,069,984 GBP2023-08-31
Debtors
3,316,510 GBP2023-08-31
Cash at bank and in hand
193,496 GBP2024-08-31
241,103 GBP2023-08-31
Current Assets
7,592,437 GBP2024-08-31
7,700,393 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-7,421,401 GBP2024-08-31
Net Current Assets/Liabilities
171,036 GBP2024-08-31
-149,039 GBP2023-08-31
Total Assets Less Current Liabilities
4,433,997 GBP2024-08-31
3,920,945 GBP2023-08-31
Net Assets/Liabilities
2,877,289 GBP2024-08-31
3,398,218 GBP2023-08-31
Equity
Called up share capital
5,000 GBP2024-08-31
5,000 GBP2023-08-31
5,000 GBP2022-08-31
Retained earnings (accumulated losses)
2,872,289 GBP2024-08-31
3,393,218 GBP2023-08-31
3,285,609 GBP2022-08-31
Equity
2,877,289 GBP2024-08-31
3,398,218 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
-520,929 GBP2023-09-01 ~ 2024-08-31
107,609 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
402023-09-01 ~ 2024-08-31
402022-09-01 ~ 2023-08-31
Wages/Salaries
1,751,629 GBP2023-09-01 ~ 2024-08-31
1,663,322 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
95,348 GBP2023-09-01 ~ 2024-08-31
136,685 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
277,266 GBP2023-09-01 ~ 2024-08-31
300,361 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
20,344 GBP2024-08-31
20,344 GBP2023-08-31
Development expenditure
6,588,075 GBP2024-08-31
6,180,112 GBP2023-08-31
Intangible Assets - Gross Cost
6,608,419 GBP2024-08-31
6,200,456 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
15,697 GBP2024-08-31
12,938 GBP2023-08-31
Development expenditure
2,886,414 GBP2024-08-31
2,684,814 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
2,902,111 GBP2024-08-31
2,697,752 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,759 GBP2023-09-01 ~ 2024-08-31
Development expenditure
632,353 GBP2023-09-01 ~ 2024-08-31
Intangible Assets - Increase From Amortisation Charge for Year
635,112 GBP2023-09-01 ~ 2024-08-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
4,647 GBP2024-08-31
7,406 GBP2023-08-31
Development expenditure
3,701,661 GBP2024-08-31
3,495,298 GBP2023-08-31
Intangible Assets
3,706,308 GBP2024-08-31
3,502,704 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
998,206 GBP2024-08-31
977,703 GBP2023-08-31
Furniture and fittings
36,395 GBP2024-08-31
36,232 GBP2023-08-31
Computers
280,294 GBP2024-08-31
290,648 GBP2023-08-31
Motor vehicles
43,657 GBP2024-08-31
43,657 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,463,966 GBP2024-08-31
1,449,488 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-121,534 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
-557 GBP2023-09-01 ~ 2024-08-31
Computers
-20,052 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
0 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-142,143 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
105,414 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
537,483 GBP2024-08-31
529,752 GBP2023-08-31
Furniture and fittings
36,090 GBP2024-08-31
36,232 GBP2023-08-31
Computers
244,435 GBP2024-08-31
244,170 GBP2023-08-31
Motor vehicles
43,657 GBP2024-08-31
37,055 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
907,313 GBP2024-08-31
882,208 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
129,266 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
415 GBP2023-09-01 ~ 2024-08-31
Computers
20,317 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
6,602 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
167,249 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-121,535 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
-557 GBP2023-09-01 ~ 2024-08-31
Computers
-20,052 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
0 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-142,144 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
45,648 GBP2024-08-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
59,766 GBP2024-08-31
Plant and equipment
460,723 GBP2024-08-31
447,951 GBP2023-08-31
Furniture and fittings
305 GBP2024-08-31
0 GBP2023-08-31
Computers
35,859 GBP2024-08-31
46,478 GBP2023-08-31
Motor vehicles
0 GBP2024-08-31
6,602 GBP2023-08-31
Finished Goods/Goods for Resale
3,321,377 GBP2024-08-31
3,645,583 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,507,510 GBP2024-08-31
1,646,461 GBP2023-08-31
Amount of corporation tax that is recoverable
Current
194,989 GBP2024-08-31
0 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
674,697 GBP2024-08-31
694,599 GBP2023-08-31
Other Debtors
Current
371,528 GBP2024-08-31
233,685 GBP2023-08-31
Prepayments/Accrued Income
Current
371,234 GBP2024-08-31
241,765 GBP2023-08-31
Debtors - Deferred Tax Asset
Current
500,000 GBP2024-08-31
500,000 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
3,619,958 GBP2024-08-31
Amounts falling due within one year, Current
3,316,510 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
2,304,817 GBP2024-08-31
2,921,574 GBP2023-08-31
Other Remaining Borrowings
Current
491,593 GBP2024-08-31
784,091 GBP2023-08-31
Trade Creditors/Trade Payables
Current
3,466,701 GBP2024-08-31
3,417,492 GBP2023-08-31
Amounts owed to group undertakings
Current
508,180 GBP2024-08-31
133,180 GBP2023-08-31
Other Taxation & Social Security Payable
Current
166,926 GBP2024-08-31
139,012 GBP2023-08-31
Other Creditors
Current
299,375 GBP2024-08-31
258,080 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
183,809 GBP2024-08-31
196,003 GBP2023-08-31
Creditors
Current
7,421,401 GBP2024-08-31
7,849,432 GBP2023-08-31
Other Remaining Borrowings
Non-current
1,556,708 GBP2024-08-31
522,727 GBP2023-08-31
Bank Borrowings
2,304,817 GBP2024-08-31
2,921,574 GBP2023-08-31
Total Borrowings
4,353,118 GBP2024-08-31
4,228,392 GBP2023-08-31
Current
2,796,410 GBP2024-08-31
3,705,665 GBP2023-08-31
Non-current
1,556,708 GBP2024-08-31
522,727 GBP2023-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2024-08-31
5,000 shares2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
343,084 GBP2024-08-31
282,158 GBP2023-08-31
Between two and five year
380,592 GBP2024-08-31
210,704 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
723,676 GBP2024-08-31
492,862 GBP2023-08-31