74909 - Other Professional, Scientific And Technical Activities N.e.c.
Cost of Sales
-6,812,993 GBP2023-09-01 ~ 2024-12-31
-3,032,128 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-7,015,052 GBP2023-09-01 ~ 2024-12-31
-3,798,840 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
9,126 GBP2023-09-01 ~ 2024-12-31
10,433 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
1,023,076 GBP2023-09-01 ~ 2024-12-31
534,933 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
1,663,066 GBP2023-09-01 ~ 2024-12-31
919,347 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
1,663,066 GBP2023-09-01 ~ 2024-12-31
919,347 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Other than goodwill
1,803,633 GBP2024-12-31
1,896,758 GBP2023-08-31
Property, Plant & Equipment
668,553 GBP2024-12-31
561,263 GBP2023-08-31
Fixed Assets
2,472,186 GBP2024-12-31
2,458,021 GBP2023-08-31
Debtors
4,822,427 GBP2024-12-31
3,140,718 GBP2023-08-31
Cash at bank and in hand
876,710 GBP2024-12-31
1,857,704 GBP2023-08-31
Current Assets
5,937,196 GBP2024-12-31
5,240,785 GBP2023-08-31
Net Current Assets/Liabilities
1,810,242 GBP2024-12-31
1,020,220 GBP2023-08-31
Total Assets Less Current Liabilities
4,282,428 GBP2024-12-31
3,478,241 GBP2023-08-31
Net Assets/Liabilities
3,582,428 GBP2024-12-31
1,726,152 GBP2023-08-31
Equity
Called up share capital
9,282 GBP2024-12-31
7,078 GBP2023-08-31
7,078 GBP2022-08-31
Share premium
990,733 GBP2024-12-31
799,727 GBP2023-08-31
4,175,505 GBP2022-08-31
Retained earnings (accumulated losses)
2,582,413 GBP2024-12-31
919,347 GBP2023-08-31
-3,375,778 GBP2022-08-31
Equity
3,582,428 GBP2024-12-31
1,726,152 GBP2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,663,066 GBP2023-09-01 ~ 2024-12-31
919,347 GBP2022-09-01 ~ 2023-08-31
Issue of Equity Instruments
Called up share capital
2,204 GBP2023-09-01 ~ 2024-12-31
Issue of Equity Instruments
193,210 GBP2023-09-01 ~ 2024-12-31
Audit Fees/Expenses
40,390 GBP2023-09-01 ~ 2024-12-31
41,371 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
642023-09-01 ~ 2024-12-31
542022-09-01 ~ 2023-08-31
Wages/Salaries
4,016,364 GBP2023-09-01 ~ 2024-12-31
2,269,587 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
300,289 GBP2023-09-01 ~ 2024-12-31
151,374 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
4,770,557 GBP2023-09-01 ~ 2024-12-31
2,659,805 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
855,655 GBP2023-09-01 ~ 2024-12-31
498,891 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-639,990 GBP2023-09-01 ~ 2024-12-31
-384,414 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Computer software
35,271 GBP2024-12-31
35,271 GBP2023-08-31
Patents/Trademarks/Licences/Concessions
1,750,000 GBP2024-12-31
1,750,000 GBP2023-08-31
Development expenditure
756,533 GBP2024-12-31
540,038 GBP2023-08-31
Intangible Assets - Gross Cost
2,541,804 GBP2024-12-31
2,325,309 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
554,167 GBP2024-12-31
320,833 GBP2023-08-31
Development expenditure
148,733 GBP2024-12-31
77,197 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
738,171 GBP2024-12-31
428,551 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
233,334 GBP2023-09-01 ~ 2024-12-31
Development expenditure
71,536 GBP2023-09-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
309,620 GBP2023-09-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,195,833 GBP2024-12-31
1,429,167 GBP2023-08-31
Development expenditure
607,800 GBP2024-12-31
462,841 GBP2023-08-31
Intangible Assets
1,803,633 GBP2024-12-31
1,896,758 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
213,151 GBP2024-12-31
119,269 GBP2023-08-31
Plant and equipment
1,264,963 GBP2024-12-31
1,084,914 GBP2023-08-31
Furniture and fittings
227,200 GBP2024-12-31
187,655 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
1,705,314 GBP2024-12-31
1,391,838 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
90,512 GBP2024-12-31
59,095 GBP2023-08-31
Plant and equipment
786,035 GBP2024-12-31
651,964 GBP2023-08-31
Furniture and fittings
160,214 GBP2024-12-31
119,516 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,036,761 GBP2024-12-31
830,575 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
31,417 GBP2023-09-01 ~ 2024-12-31
Plant and equipment
134,071 GBP2023-09-01 ~ 2024-12-31
Furniture and fittings
40,698 GBP2023-09-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
206,186 GBP2023-09-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
122,639 GBP2024-12-31
60,174 GBP2023-08-31
Plant and equipment
478,928 GBP2024-12-31
432,950 GBP2023-08-31
Furniture and fittings
66,986 GBP2024-12-31
68,139 GBP2023-08-31
Finished Goods/Goods for Resale
238,059 GBP2024-12-31
242,363 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
2,051,353 GBP2024-12-31
1,683,475 GBP2023-08-31
Other Debtors
Current
25,093 GBP2024-12-31
180,243 GBP2023-08-31
Prepayments/Accrued Income
Current
1,678,577 GBP2024-12-31
849,586 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
45,000 GBP2023-08-31
Other Remaining Borrowings
Current
400,000 GBP2024-12-31
0 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,717,460 GBP2024-12-31
850,588 GBP2023-08-31
Other Taxation & Social Security Payable
Current
88,324 GBP2024-12-31
75,633 GBP2023-08-31
Other Creditors
Current
26,124 GBP2024-12-31
836,277 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
1,895,046 GBP2024-12-31
2,413,067 GBP2023-08-31
Creditors
Current
4,126,954 GBP2024-12-31
4,220,565 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-12-31
101,250 GBP2023-08-31
Creditors
Non-current
700,000 GBP2024-12-31
1,752,089 GBP2023-08-31
Bank Borrowings
0 GBP2024-12-31
146,250 GBP2023-08-31
Total Borrowings
400,000 GBP2024-12-31
146,250 GBP2023-08-31
Current
400,000 GBP2024-12-31
45,000 GBP2023-08-31
Non-current
0 GBP2024-12-31
101,250 GBP2023-08-31
Par Value of Share
Class 1 ordinary share
5 GBP2023-09-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
66,608 shares2024-12-31
25,634 shares2023-08-31
Par Value of Share
Class 2 ordinary share
5 GBP2023-09-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
51,765 shares2024-12-31
51,765 shares2023-08-31
Par Value of Share
Class 3 ordinary share
5 GBP2023-09-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
62,202 shares2024-12-31
59,098 shares2023-08-31
Par Value of Share
Class 4 ordinary share
5 GBP2023-09-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
5,060 shares2024-12-31
5,060 shares2023-08-31
Equity
Called up share capital
9,282 GBP2024-12-31
7,078 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
411,518 GBP2024-12-31
320,188 GBP2023-08-31
Between two and five year
1,757,665 GBP2024-12-31
1,516,541 GBP2023-08-31
More than five year
0 GBP2024-12-31
350,769 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,169,183 GBP2024-12-31
2,187,498 GBP2023-08-31