Average Number of Employees
122023-04-01 ~ 2024-03-31
122022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
878,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
878,000 GBP2024-03-31
Turnover/Revenue
2,349,907 GBP2023-04-01 ~ 2024-03-31
2,510,076 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-1,467,997 GBP2023-04-01 ~ 2024-03-31
-1,774,114 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
881,910 GBP2023-04-01 ~ 2024-03-31
735,962 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-171,618 GBP2023-04-01 ~ 2024-03-31
-183,264 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-883,390 GBP2023-04-01 ~ 2024-03-31
-862,465 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-164,696 GBP2023-04-01 ~ 2024-03-31
-376,871 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-164,696 GBP2023-04-01 ~ 2024-03-31
-376,871 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-164,696 GBP2023-04-01 ~ 2024-03-31
-376,871 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
27,957 GBP2024-03-31
27,434 GBP2023-03-31
Fixed Assets - Investments
3,000,000 GBP2024-03-31
3,000,000 GBP2023-03-31
Fixed Assets
3,027,957 GBP2024-03-31
3,027,434 GBP2023-03-31
Total Inventories
615,846 GBP2024-03-31
714,900 GBP2023-03-31
Debtors
856,227 GBP2024-03-31
3,779,050 GBP2023-03-31
Cash at bank and in hand
311,174 GBP2024-03-31
275,807 GBP2023-03-31
Current Assets
1,783,247 GBP2024-03-31
4,769,757 GBP2023-03-31
Creditors
Amounts falling due within one year
417,984 GBP2024-03-31
2,445,823 GBP2023-03-31
Net Current Assets/Liabilities
1,365,263 GBP2024-03-31
2,323,934 GBP2023-03-31
Total Assets Less Current Liabilities
4,393,220 GBP2024-03-31
5,351,368 GBP2023-03-31
Creditors
Amounts falling due after one year
3,390,479 GBP2024-03-31
4,183,931 GBP2023-03-31
Net Assets/Liabilities
1,002,741 GBP2024-03-31
1,167,437 GBP2023-03-31
Equity
Called up share capital
2,734,269 GBP2024-03-31
2,734,269 GBP2023-03-31
2,734,269 GBP2022-03-31
Retained earnings (accumulated losses)
-1,731,528 GBP2024-03-31
-1,566,832 GBP2023-03-31
-1,189,961 GBP2022-03-31
Equity
1,002,741 GBP2024-03-31
1,167,437 GBP2023-03-31
Restated amount
1,167,437 GBP2023-03-31
1,544,308 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
-164,696 GBP2023-04-01 ~ 2024-03-31
-376,871 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-164,696 GBP2023-04-01 ~ 2024-03-31
-376,871 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
9,337 GBP2023-04-01 ~ 2024-03-31
11,604 GBP2022-04-01 ~ 2023-03-31
Average number of employees in administration and support functions
72023-04-01 ~ 2024-03-31
72022-04-01 ~ 2023-03-31
Wages/Salaries
411,867 GBP2023-04-01 ~ 2024-03-31
448,450 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
38,605 GBP2023-04-01 ~ 2024-03-31
44,720 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
10,948 GBP2023-04-01 ~ 2024-03-31
13,577 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
461,420 GBP2023-04-01 ~ 2024-03-31
506,747 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
51,399 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-40,827 GBP2023-04-01 ~ 2024-03-31
-71,605 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
878,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
878,000 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
438,265 GBP2024-03-31
428,405 GBP2023-03-31
Office equipment
256,397 GBP2024-03-31
256,397 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
694,662 GBP2024-03-31
684,802 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
422,860 GBP2024-03-31
417,140 GBP2023-03-31
Office equipment
243,845 GBP2024-03-31
240,228 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
666,705 GBP2024-03-31
657,368 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
5,720 GBP2023-04-01 ~ 2024-03-31
Office equipment
3,617 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
9,337 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
15,405 GBP2024-03-31
11,265 GBP2023-03-31
Office equipment
12,552 GBP2024-03-31
16,169 GBP2023-03-31
Amounts invested in assets
Cost valuation, Non-current
3,000,000 GBP2024-03-31
Non-current
3,000,000 GBP2024-03-31
3,000,000 GBP2023-03-31
Raw Materials
615,846 GBP2024-03-31
714,900 GBP2023-03-31
Trade Debtors/Trade Receivables
512,698 GBP2024-03-31
497,093 GBP2023-03-31
Prepayments/Accrued Income
40,190 GBP2024-03-31
35,230 GBP2023-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
113,456 GBP2024-03-31
138,982 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
112,813 GBP2024-03-31
94,964 GBP2023-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
22,740 GBP2024-03-31
15,109 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,014,269 shares2024-03-31
2,014,269 shares2023-03-31
Par Value of Share
Class 2 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
720,000 shares2024-03-31
720,000 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
85,675 GBP2024-03-31
75,292 GBP2023-03-31
Between one and five year
275,253 GBP2024-03-31
37,500 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
360,928 GBP2024-03-31
112,792 GBP2023-03-31