Average Number of Employees
282022-10-01 ~ 2023-09-30
342021-10-01 ~ 2022-09-30
Intangible Assets
2,912,361 GBP2023-09-30
2,808,025 GBP2022-09-30
Property, Plant & Equipment
18,947 GBP2023-09-30
36,762 GBP2022-09-30
Fixed Assets
2,931,308 GBP2023-09-30
2,844,787 GBP2022-09-30
Total Inventories
670,053 GBP2023-09-30
1,299,346 GBP2022-09-30
Debtors
Current
2,131,217 GBP2023-09-30
1,124,750 GBP2022-09-30
Cash at bank and in hand
296,986 GBP2023-09-30
79,676 GBP2022-09-30
Current Assets
3,098,256 GBP2023-09-30
2,503,772 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,975,140 GBP2023-09-30
-3,638,876 GBP2022-09-30
Net Current Assets/Liabilities
-1,876,884 GBP2023-09-30
-1,135,104 GBP2022-09-30
Total Assets Less Current Liabilities
1,054,424 GBP2023-09-30
1,709,683 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-17,566 GBP2023-09-30
-27,495 GBP2022-09-30
Net Assets/Liabilities
833,936 GBP2023-09-30
1,668,727 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
100 GBP2021-10-01
Capital redemption reserve
18,148,791 GBP2023-09-30
18,148,791 GBP2022-09-30
15,765,015 GBP2021-10-01
Retained earnings (accumulated losses)
-17,314,955 GBP2023-09-30
-16,480,164 GBP2022-09-30
-14,403,602 GBP2021-10-01
Equity
833,936 GBP2023-09-30
1,668,727 GBP2022-09-30
1,361,513 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
-834,791 GBP2022-10-01 ~ 2023-09-30
-2,076,562 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-834,791 GBP2022-10-01 ~ 2023-09-30
-2,076,562 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-834,791 GBP2022-10-01 ~ 2023-09-30
-2,076,562 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-834,791 GBP2022-10-01 ~ 2023-09-30
-2,076,562 GBP2021-10-01 ~ 2022-09-30
Equity - Income/Expense Recognised Directly
2,383,776 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
5,200,694 GBP2023-09-30
4,248,483 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,288,333 GBP2023-09-30
1,440,458 GBP2022-09-30
Intangible Assets
Development expenditure
2,912,361 GBP2023-09-30
2,808,025 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
330,999 GBP2023-09-30
326,540 GBP2022-09-30
Furniture and fittings
3,505 GBP2023-09-30
3,505 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
482,542 GBP2023-09-30
475,040 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
303,340 GBP2022-09-30
Furniture and fittings
876 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
438,278 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
15,932 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
877 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
25,317 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
319,272 GBP2023-09-30
Furniture and fittings
1,753 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
463,595 GBP2023-09-30
Property, Plant & Equipment
Plant and equipment
11,727 GBP2023-09-30
23,200 GBP2022-09-30
Furniture and fittings
1,752 GBP2023-09-30
2,629 GBP2022-09-30
Raw materials and consumables
566,205 GBP2023-09-30
1,043,956 GBP2022-09-30
Value of work in progress
103,848 GBP2023-09-30
255,390 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
258,094 GBP2023-09-30
399,748 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
1,411,919 GBP2023-09-30
Other Debtors
Current
107,038 GBP2023-09-30
61,071 GBP2022-09-30
Prepayments/Accrued Income
Current
58,586 GBP2023-09-30
84,526 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
295,580 GBP2023-09-30
579,405 GBP2022-09-30
Bank Overdrafts
Current
8,163 GBP2023-09-30
Bank Borrowings
Current
787,654 GBP2023-09-30
812,726 GBP2022-09-30
Trade Creditors/Trade Payables
Current
668,757 GBP2023-09-30
894,152 GBP2022-09-30
Amounts owed to group undertakings
Current
2,747,248 GBP2023-09-30
1,538,157 GBP2022-09-30
Taxation/Social Security Payable
Current
116,795 GBP2023-09-30
141,856 GBP2022-09-30
Other Creditors
Current
48,559 GBP2023-09-30
50,406 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
597,964 GBP2023-09-30
201,579 GBP2022-09-30
Creditors
Current
4,975,140 GBP2023-09-30
3,638,876 GBP2022-09-30
Bank Borrowings
Non-current
17,566 GBP2023-09-30
27,495 GBP2022-09-30
Creditors
Non-current
17,566 GBP2023-09-30
27,495 GBP2022-09-30
Bank Borrowings
Current, Amounts falling due within one year
787,654 GBP2023-09-30
812,726 GBP2022-09-30
Total Borrowings
Current, Amounts falling due within one year
787,654 GBP2023-09-30
812,726 GBP2022-09-30
Bank Borrowings
Non-current, Between two and five year
17,566 GBP2023-09-30
27,495 GBP2022-09-30
Total Borrowings
805,220 GBP2023-09-30
840,221 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
177,142 GBP2023-09-30
177,142 GBP2022-09-30
Between one and five year
38,781 GBP2023-09-30
215,923 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
215,923 GBP2023-09-30
393,065 GBP2022-09-30