Average Number of Employees
352023-10-01 ~ 2024-09-30
282022-10-01 ~ 2023-09-30
Intangible Assets
2,921,854 GBP2024-09-30
2,912,361 GBP2023-09-30
Property, Plant & Equipment
252,500 GBP2024-09-30
18,947 GBP2023-09-30
Fixed Assets
3,174,354 GBP2024-09-30
2,931,308 GBP2023-09-30
Total Inventories
548,180 GBP2024-09-30
670,053 GBP2023-09-30
Debtors
Current
1,184,329 GBP2024-09-30
2,131,217 GBP2023-09-30
Cash at bank and in hand
363,297 GBP2024-09-30
296,986 GBP2023-09-30
Current Assets
2,095,806 GBP2024-09-30
3,098,256 GBP2023-09-30
Net Current Assets/Liabilities
-4,725,310 GBP2024-09-30
-1,876,884 GBP2023-09-30
Total Assets Less Current Liabilities
-1,550,956 GBP2024-09-30
1,054,424 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-17,566 GBP2023-09-30
Net Assets/Liabilities
-1,627,036 GBP2024-09-30
833,936 GBP2023-09-30
Equity
Called up share capital
100 GBP2024-09-30
100 GBP2023-09-30
100 GBP2022-10-01
Capital redemption reserve
18,148,791 GBP2024-09-30
18,148,791 GBP2023-09-30
18,148,791 GBP2022-10-01
Retained earnings (accumulated losses)
-19,775,927 GBP2024-09-30
-17,314,955 GBP2023-09-30
-16,480,164 GBP2022-10-01
Equity
-1,627,036 GBP2024-09-30
833,936 GBP2023-09-30
1,668,727 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
-2,460,972 GBP2023-10-01 ~ 2024-09-30
-834,791 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-2,460,972 GBP2023-10-01 ~ 2024-09-30
-834,791 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,460,972 GBP2023-10-01 ~ 2024-09-30
-834,791 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-2,460,972 GBP2023-10-01 ~ 2024-09-30
-834,791 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
6,251,122 GBP2024-09-30
5,200,694 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
3,329,268 GBP2024-09-30
2,288,333 GBP2023-09-30
Intangible Assets
Development expenditure
2,921,854 GBP2024-09-30
2,912,361 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
288,263 GBP2024-09-30
330,998 GBP2023-09-30
Furniture and fittings
34,796 GBP2024-09-30
3,505 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
478,200 GBP2024-09-30
482,541 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-139,546 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-1,297 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-261,554 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
319,272 GBP2023-09-30
Furniture and fittings
1,752 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
463,594 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
7,482 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
17,432 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-133,970 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-648 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-255,326 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
192,784 GBP2024-09-30
Furniture and fittings
3,015 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
225,700 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment
95,479 GBP2024-09-30
11,726 GBP2023-09-30
Furniture and fittings
31,781 GBP2024-09-30
1,753 GBP2023-09-30
Raw materials and consumables
482,914 GBP2024-09-30
566,205 GBP2023-09-30
Value of work in progress
65,266 GBP2024-09-30
103,848 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
203,055 GBP2024-09-30
258,094 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
1,411,919 GBP2023-09-30
Other Debtors
Current
179,732 GBP2024-09-30
107,038 GBP2023-09-30
Prepayments/Accrued Income
Current
271,103 GBP2024-09-30
58,586 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
530,439 GBP2024-09-30
295,580 GBP2023-09-30
Bank Overdrafts
Current
8,163 GBP2023-09-30
Bank Borrowings
Current
269,262 GBP2024-09-30
787,654 GBP2023-09-30
Trade Creditors/Trade Payables
Current
955,692 GBP2024-09-30
668,757 GBP2023-09-30
Amounts owed to group undertakings
Current
4,746,215 GBP2024-09-30
2,747,248 GBP2023-09-30
Taxation/Social Security Payable
Current
70,691 GBP2024-09-30
116,795 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
33,245 GBP2024-09-30
Other Creditors
Current
16,781 GBP2024-09-30
48,559 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
729,230 GBP2024-09-30
597,964 GBP2023-09-30
Creditors
Current
6,821,116 GBP2024-09-30
4,975,140 GBP2023-09-30
Bank Borrowings
Non-current
6,100 GBP2024-09-30
17,566 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
63,719 GBP2024-09-30
Creditors
Non-current
69,819 GBP2024-09-30
17,566 GBP2023-09-30
Bank Borrowings
Non-current, Between two and five year
6,100 GBP2024-09-30
17,566 GBP2023-09-30
Total Borrowings
275,362 GBP2024-09-30
805,220 GBP2023-09-30
Minimum gross finance lease payments owing
96,964 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
165,282 GBP2024-09-30
177,142 GBP2023-09-30
Between one and five year
269,515 GBP2024-09-30
38,781 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
434,797 GBP2024-09-30
215,923 GBP2023-09-30