Cost of Sales
-11,897,344 GBP2024-04-01 ~ 2025-03-31
-5,992,625 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-10,975,948 GBP2024-04-01 ~ 2025-03-31
-5,663,103 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
49,350 GBP2024-04-01 ~ 2025-03-31
0 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
-556,997 GBP2024-04-01 ~ 2025-03-31
-1,752,230 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-04-01 ~ 2025-03-31
0 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-556,997 GBP2024-04-01 ~ 2025-03-31
-1,752,230 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Other
787,995 GBP2025-03-31
515,327 GBP2024-03-31
Property, Plant & Equipment
1,021,835 GBP2025-03-31
413,594 GBP2024-03-31
Fixed Assets
1,809,830 GBP2025-03-31
928,921 GBP2024-03-31
Debtors
1,179,683 GBP2025-03-31
958,711 GBP2024-03-31
Cash at bank and in hand
4,679,546 GBP2025-03-31
312,308 GBP2024-03-31
Current Assets
7,082,660 GBP2025-03-31
1,904,119 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-3,854,309 GBP2025-03-31
-7,080,863 GBP2024-03-31
Net Current Assets/Liabilities
3,228,351 GBP2025-03-31
-5,176,744 GBP2024-03-31
Total Assets Less Current Liabilities
5,038,181 GBP2025-03-31
-4,247,823 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-31,832 GBP2025-03-31
Net Assets/Liabilities
5,006,349 GBP2025-03-31
-4,313,098 GBP2024-03-31
Equity
Called up share capital
1,090,346 GBP2025-03-31
271 GBP2024-03-31
244 GBP2023-03-31
Share premium
12,940,061 GBP2025-03-31
4,153,692 GBP2024-03-31
4,140,165 GBP2023-03-31
Retained earnings (accumulated losses)
-9,024,058 GBP2025-03-31
-8,467,061 GBP2024-03-31
-6,714,831 GBP2023-03-31
Equity
5,006,349 GBP2025-03-31
-4,313,098 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
-556,997 GBP2024-04-01 ~ 2025-03-31
-1,752,230 GBP2023-04-01 ~ 2024-03-31
Issue of Equity Instruments
Called up share capital
51 GBP2024-04-01 ~ 2025-03-31
27 GBP2023-04-01 ~ 2024-03-31
Issue of Equity Instruments
5,850,222 GBP2024-04-01 ~ 2025-03-31
13,554 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
27,500 GBP2024-04-01 ~ 2025-03-31
0 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
962024-04-01 ~ 2025-03-31
642023-04-01 ~ 2024-03-31
Wages/Salaries
3,843,845 GBP2024-04-01 ~ 2025-03-31
2,183,376 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
55,419 GBP2024-04-01 ~ 2025-03-31
30,406 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
4,318,692 GBP2024-04-01 ~ 2025-03-31
2,445,508 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
585,825 GBP2024-04-01 ~ 2025-03-31
395,400 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
979,391 GBP2025-03-31
631,881 GBP2024-03-31
Intangible Assets - Gross Cost
1,003,583 GBP2025-03-31
651,853 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
215,588 GBP2025-03-31
136,526 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
79,062 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
787,995 GBP2025-03-31
515,327 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
203,549 GBP2025-03-31
94,805 GBP2024-03-31
Plant and equipment
1,227,936 GBP2025-03-31
578,017 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,431,485 GBP2025-03-31
672,822 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
85,880 GBP2025-03-31
61,440 GBP2024-03-31
Plant and equipment
323,770 GBP2025-03-31
197,788 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
409,650 GBP2025-03-31
259,228 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
24,440 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
125,982 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
150,422 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
117,669 GBP2025-03-31
33,365 GBP2024-03-31
Plant and equipment
904,166 GBP2025-03-31
380,229 GBP2024-03-31
Finished Goods/Goods for Resale
412,012 GBP2025-03-31
284,481 GBP2024-03-31
Other Debtors
Current
2,184 GBP2025-03-31
13,554 GBP2024-03-31
Prepayments/Accrued Income
Current
1,155,703 GBP2025-03-31
923,361 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
1,157,887 GBP2025-03-31
936,915 GBP2024-03-31
Other Debtors
Non-current
21,796 GBP2025-03-31
21,796 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
43,745 GBP2025-03-31
49,674 GBP2024-03-31
Other Remaining Borrowings
Current
0 GBP2025-03-31
2,335,908 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,917,716 GBP2025-03-31
1,155,369 GBP2024-03-31
Other Taxation & Social Security Payable
Current
719,499 GBP2025-03-31
565,356 GBP2024-03-31
Other Creditors
Current
28,941 GBP2025-03-31
76,026 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
1,144,408 GBP2025-03-31
611,058 GBP2024-03-31
Creditors
Current
3,854,309 GBP2025-03-31
7,080,863 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
31,832 GBP2025-03-31
65,275 GBP2024-03-31
Total Borrowings
0 GBP2025-03-31
2,335,908 GBP2024-03-31
Current
0 GBP2025-03-31
2,335,908 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
43,745 GBP2025-03-31
49,674 GBP2024-03-31
Minimum gross finance lease payments owing
75,577 GBP2025-03-31
114,949 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
0 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
68,688 shares2025-03-31
0 shares2024-03-31
Par Value of Share
Class 2 ordinary share
0 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
47,815 shares2025-03-31
0 shares2024-03-31
Par Value of Share
Class 3 ordinary share
0 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
114,327 shares2025-03-31
0 shares2024-03-31
Par Value of Share
Class 4 ordinary share
0 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
12,855 shares2025-03-31
0 shares2024-03-31
Equity
Called up share capital
1,090,346 GBP2025-03-31
0 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
165,849 GBP2025-03-31
180,480 GBP2024-03-31
Between two and five year
1,037,238 GBP2025-03-31
830,515 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,203,087 GBP2025-03-31
1,010,995 GBP2024-03-31