Cost of Sales
-12,583,904 GBP2023-04-01 ~ 2024-03-31
-21,467,064 GBP2022-01-01 ~ 2023-03-31
Administrative Expenses
-11,837,014 GBP2023-04-01 ~ 2024-03-31
-23,156,879 GBP2022-01-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
7,613 GBP2023-04-01 ~ 2024-03-31
11 GBP2022-01-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
4,512,283 GBP2023-04-01 ~ 2024-03-31
-23,945,527 GBP2022-01-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
373,134 GBP2023-04-01 ~ 2024-03-31
-373,134 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-01-01 ~ 2023-03-31
Profit/Loss
4,885,417 GBP2023-04-01 ~ 2024-03-31
-23,945,527 GBP2022-01-01 ~ 2023-03-31
Intangible Assets
Goodwill
540,029 GBP2024-03-31
633,947 GBP2023-03-31
Other than goodwill
3,450,000 GBP2024-03-31
4,050,000 GBP2023-03-31
Intangible Assets
3,990,029 GBP2024-03-31
4,683,947 GBP2023-03-31
Property, Plant & Equipment
272,307 GBP2024-03-31
340,299 GBP2023-03-31
Fixed Assets - Investments
1 GBP2024-03-31
1 GBP2023-03-31
Fixed Assets
4,262,337 GBP2024-03-31
5,024,247 GBP2023-03-31
Debtors
4,130,856 GBP2024-03-31
1,896,196 GBP2023-03-31
Cash at bank and in hand
120,269 GBP2024-03-31
1,245,461 GBP2023-03-31
Current Assets
5,926,658 GBP2024-03-31
4,252,656 GBP2023-03-31
Net Current Assets/Liabilities
-34,434,763 GBP2024-03-31
-40,701,585 GBP2023-03-31
Total Assets Less Current Liabilities
-30,172,426 GBP2024-03-31
-35,677,338 GBP2023-03-31
Net Assets/Liabilities
-31,220,674 GBP2024-03-31
-36,106,091 GBP2023-03-31
Equity
Called up share capital
13,689,243 GBP2024-03-31
13,689,243 GBP2023-03-31
13,689,243 GBP2021-12-31
Retained earnings (accumulated losses)
-44,909,917 GBP2024-03-31
-49,795,334 GBP2023-03-31
-25,849,807 GBP2021-12-31
Equity
-31,220,674 GBP2024-03-31
-36,106,091 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
4,885,417 GBP2023-04-01 ~ 2024-03-31
-23,945,527 GBP2022-01-01 ~ 2023-03-31
Audit Fees/Expenses
46,495 GBP2023-04-01 ~ 2024-03-31
118,679 GBP2022-01-01 ~ 2023-03-31
Average Number of Employees
1282023-04-01 ~ 2024-03-31
1722022-01-01 ~ 2023-03-31
Wages/Salaries
5,160,344 GBP2023-04-01 ~ 2024-03-31
7,902,179 GBP2022-01-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
194,679 GBP2023-04-01 ~ 2024-03-31
531,758 GBP2022-01-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,596,489 GBP2023-04-01 ~ 2024-03-31
9,177,834 GBP2022-01-01 ~ 2023-03-31
Director Remuneration
93,156 GBP2023-04-01 ~ 2024-03-31
171,816 GBP2022-01-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
939,179 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
6,000,000 GBP2023-03-31
Intangible Assets - Gross Cost
6,939,179 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
399,150 GBP2024-03-31
305,232 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
2,550,000 GBP2024-03-31
1,950,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
2,949,150 GBP2024-03-31
2,255,232 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
93,918 GBP2023-04-01 ~ 2024-03-31
Patents/Trademarks/Licences/Concessions
600,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
693,918 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
3,450,000 GBP2024-03-31
4,050,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
676,981 GBP2024-03-31
676,981 GBP2023-03-31
Computers
34,496 GBP2024-03-31
34,496 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
753,733 GBP2024-03-31
753,733 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Computers
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-76,562 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
437,245 GBP2024-03-31
375,242 GBP2023-03-31
Computers
26,098 GBP2024-03-31
28,557 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
481,426 GBP2024-03-31
413,434 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
62,003 GBP2023-04-01 ~ 2024-03-31
Computers
-2,459 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
67,992 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
239,736 GBP2024-03-31
301,739 GBP2023-03-31
Computers
8,398 GBP2024-03-31
5,939 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,453,491 GBP2024-03-31
629,025 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
373,134 GBP2024-03-31
0 GBP2023-03-31
Other Debtors
Current
74 GBP2024-03-31
1,217,871 GBP2023-03-31
Prepayments/Accrued Income
Current
304,157 GBP2024-03-31
49,300 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
264,297 GBP2024-03-31
367,868 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
322,983 GBP2024-03-31
678,613 GBP2023-03-31
Other Remaining Borrowings
Current
21,319,719 GBP2024-03-31
24,247,854 GBP2023-03-31
Trade Creditors/Trade Payables
Current
3,337,091 GBP2024-03-31
6,333,749 GBP2023-03-31
Other Taxation & Social Security Payable
Current
2,148,263 GBP2024-03-31
3,478,619 GBP2023-03-31
Other Creditors
Current
1,385,586 GBP2024-03-31
2,030,657 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
9,718,830 GBP2024-03-31
7,816,881 GBP2023-03-31
Creditors
Current
40,361,421 GBP2024-03-31
44,954,241 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-03-31
61,876 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-03-31
239,356 GBP2023-03-31
Creditors
Non-current
0 GBP2024-03-31
301,232 GBP2023-03-31
Bank Borrowings
264,297 GBP2024-03-31
429,744 GBP2023-03-31
Total Borrowings
21,584,016 GBP2024-03-31
24,677,598 GBP2023-03-31
Current
21,584,016 GBP2024-03-31
24,615,722 GBP2023-03-31
Non-current
0 GBP2024-03-31
61,876 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
322,983 GBP2024-03-31
678,613 GBP2023-03-31
Minimum gross finance lease payments owing
322,983 GBP2024-03-31
917,969 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,689,243 shares2024-03-31
13,689,243 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,061,667 GBP2024-03-31
1,458,423 GBP2023-03-31
Between two and five year
4,246,668 GBP2024-03-31
7,873,449 GBP2023-03-31
More than five year
884,722 GBP2024-03-31
2,311,755 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,193,057 GBP2024-03-31
11,643,627 GBP2023-03-31