Average Number of Employees
72020-10-01 ~ 2021-09-30
72019-10-01 ~ 2020-09-30
Intangible Assets
1,136,792 GBP2021-09-30
1,045,297 GBP2020-09-30
Property, Plant & Equipment
9,497 GBP2021-09-30
14,161 GBP2020-09-30
Fixed Assets - Investments
100 GBP2021-09-30
100 GBP2020-09-30
Fixed Assets
1,146,389 GBP2021-09-30
1,059,558 GBP2020-09-30
Total Inventories
109,531 GBP2021-09-30
135,970 GBP2020-09-30
Debtors
Current
159,112 GBP2021-09-30
132,457 GBP2020-09-30
Cash at bank and in hand
70,926 GBP2021-09-30
63,845 GBP2020-09-30
Current Assets
339,569 GBP2021-09-30
332,272 GBP2020-09-30
Creditors
Current, Amounts falling due within one year
-293,921 GBP2021-09-30
-279,901 GBP2020-09-30
Net Current Assets/Liabilities
45,648 GBP2021-09-30
52,371 GBP2020-09-30
Total Assets Less Current Liabilities
1,192,037 GBP2021-09-30
1,111,929 GBP2020-09-30
Creditors
Non-current, Amounts falling due after one year
-478,870 GBP2021-09-30
-325,369 GBP2020-09-30
Net Assets/Liabilities
652,274 GBP2021-09-30
746,436 GBP2020-09-30
Equity
Called up share capital
322 GBP2021-09-30
322 GBP2020-09-30
Share premium
962,189 GBP2021-09-30
962,189 GBP2020-09-30
Retained earnings (accumulated losses)
-310,237 GBP2021-09-30
-216,075 GBP2020-09-30
Equity
652,274 GBP2021-09-30
746,436 GBP2020-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.02020-10-01 ~ 2021-09-30
Motor vehicles
20.02020-10-01 ~ 2021-09-30
Furniture and fittings
25.02020-10-01 ~ 2021-09-30
Office equipment
33.32020-10-01 ~ 2021-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
71,037 GBP2021-09-30
71,037 GBP2020-09-30
Development expenditure
1,240,417 GBP2021-09-30
1,019,206 GBP2020-09-30
Computer software
6,323 GBP2021-09-30
3,628 GBP2020-09-30
Intangible Assets - Gross Cost
1,317,777 GBP2021-09-30
1,093,871 GBP2020-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
20,651 GBP2021-09-30
13,547 GBP2020-09-30
Development expenditure
158,016 GBP2021-09-30
33,974 GBP2020-09-30
Intangible Assets - Accumulated Amortisation & Impairment
180,985 GBP2021-09-30
48,574 GBP2020-09-30
Intangible Assets - Increase From Amortisation Charge for Year
132,411 GBP2020-10-01 ~ 2021-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
50,386 GBP2021-09-30
57,490 GBP2020-09-30
Development expenditure
1,082,401 GBP2021-09-30
985,232 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,092 GBP2021-09-30
9,092 GBP2020-09-30
Motor vehicles
6,995 GBP2021-09-30
6,995 GBP2020-09-30
Furniture and fittings
16,675 GBP2021-09-30
16,675 GBP2020-09-30
Office equipment
25,152 GBP2021-09-30
23,304 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
57,914 GBP2021-09-30
56,066 GBP2020-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
6,240 GBP2020-09-30
Motor vehicles
933 GBP2020-09-30
Furniture and fittings
13,249 GBP2020-09-30
Office equipment
21,482 GBP2020-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
41,904 GBP2020-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,273 GBP2020-10-01 ~ 2021-09-30
Motor vehicles, Owned/Freehold
933 GBP2020-10-01 ~ 2021-09-30
Furniture and fittings, Owned/Freehold
2,382 GBP2020-10-01 ~ 2021-09-30
Office equipment, Owned/Freehold
925 GBP2020-10-01 ~ 2021-09-30
Owned/Freehold
6,513 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,513 GBP2021-09-30
Motor vehicles
1,866 GBP2021-09-30
Furniture and fittings
15,631 GBP2021-09-30
Office equipment
22,407 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
48,417 GBP2021-09-30
Property, Plant & Equipment
Plant and equipment
579 GBP2021-09-30
2,852 GBP2020-09-30
Motor vehicles
5,129 GBP2021-09-30
6,062 GBP2020-09-30
Furniture and fittings
1,044 GBP2021-09-30
3,426 GBP2020-09-30
Office equipment
2,745 GBP2021-09-30
1,821 GBP2020-09-30
Finished Goods/Goods for Resale
109,531 GBP2021-09-30
135,970 GBP2020-09-30
Trade Debtors/Trade Receivables
Current
84,769 GBP2021-09-30
66,574 GBP2020-09-30
Other Debtors
Current
21,928 GBP2021-09-30
2,518 GBP2020-09-30
Amount of corporation tax that is recoverable
Current
52,415 GBP2021-09-30
63,365 GBP2020-09-30
Cash and Cash Equivalents
70,926 GBP2021-09-30
63,845 GBP2020-09-30
Bank Borrowings
Current
43,667 GBP2021-09-30
Trade Creditors/Trade Payables
Current
132,528 GBP2021-09-30
158,941 GBP2020-09-30
Taxation/Social Security Payable
Current
92,372 GBP2021-09-30
88,651 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Current
2,332 GBP2021-09-30
2,332 GBP2020-09-30
Other Creditors
Current
20,522 GBP2021-09-30
27,477 GBP2020-09-30
Accrued Liabilities/Deferred Income
Current
2,500 GBP2021-09-30
2,500 GBP2020-09-30
Creditors
Current
293,921 GBP2021-09-30
279,901 GBP2020-09-30
Bank Borrowings
Non-current
205,833 GBP2021-09-30
50,000 GBP2020-09-30
Other Remaining Borrowings
Non-current
272,260 GBP2021-09-30
272,260 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Non-current
777 GBP2021-09-30
3,109 GBP2020-09-30
Creditors
Non-current
478,870 GBP2021-09-30
325,369 GBP2020-09-30
Bank Borrowings
Current, Amounts falling due within one year
43,667 GBP2021-09-30
Non-current, Between one and two years
50,400 GBP2021-09-30
Non-current, Between two and five year
148,700 GBP2021-09-30
Total Borrowings
521,760 GBP2021-09-30
322,260 GBP2020-09-30
Minimum gross finance lease payments owing
3,109 GBP2021-09-30
5,661 GBP2020-09-30
Net Deferred Tax Liability/Asset
-60,893 GBP2021-09-30
-40,124 GBP2020-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-20,769 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-234,447 GBP2021-09-30
-169,505 GBP2020-09-30