Profit & Loss |
Date of Accounts |
2014-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
GBP | GBP | GBP | GBP |
Net Worth | 96 417 | | | |
|
Balance Sheet |
Cash Bank On Hand | | 221 157 | 270 415 | 157 400 |
Current Assets | 59 628 | 421 137 | 891 827 | 705 059 |
Debtors | 3 162 | 199 980 | 570 176 | 547 659 |
Net Assets Liabilities | | 352 891 | 296 783 | 675 143 |
Other Debtors | | 183 699 | 594 785 | 388 062 |
Property Plant Equipment | | 5 522 | 1 842 | 406 |
Cash Bank In Hand | 56 466 | | | |
Intangible Fixed Assets | 105 405 | | | |
Net Assets Liabilities Including Pension Asset Liability | 96 417 | | | |
|
Capital & Reserves |
Called Up Share Capital | 240 | | | |
Profit Loss Account Reserve | -13 683 | | | |
Shareholder Funds | 96 417 | | | |
|
Other Financial Data |
Total Fixed Assets Additions | 105 405 | | | |
Total Fixed Assets Cost Or Valuation | 105 405 | | | |
Audit Fees Expenses | | 12 000 | 9 000 | 9 000 |
Accrued Liabilities Deferred Income | | 24 600 | 42 653 | 37 797 |
Accumulated Amortisation Impairment Intangible Assets | | 679 429 | 733 166 | 812 417 |
Accumulated Depreciation Impairment Property Plant Equipment | | 25 615 | 29 295 | 30 731 |
Additions Other Than Through Business Combinations Intangible Assets | | | 29 690 | 181 062 |
Administration Support Average Number Employees | | | 4 | 6 |
Administrative Expenses | | 1 273 614 | 880 944 | 1 065 952 |
Amortisation Expense Intangible Assets | | 67 622 | 53 737 | 79 251 |
Amortisation Impairment Expense Intangible Assets | | 67 622 | 53 737 | |
Amounts Owed By Directors | | | 125 368 | 128 790 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | | 7 | 4 | 6 |
Bank Borrowings | | | 50 000 | |
Bank Borrowings Overdrafts | | | 8 874 | 10 648 |
Cash Cash Equivalents Cash Flow Value | | 221 157 | 321 651 | 157 400 |
Comprehensive Income Expense | | -855 136 | -777 347 | -990 035 |
Corporation Tax Recoverable | | | 30 000 | 13 878 |
Cost Sales | | 166 967 | 20 237 | 129 289 |
Creditors | | 126 609 | 417 377 | 129 475 |
Current Tax For Period | | | -30 000 | -15 378 |
Depreciation Expense Property Plant Equipment | | 5 692 | 3 680 | 1 436 |
Depreciation Impairment Expense Property Plant Equipment | | 5 692 | 3 680 | |
Depreciation Rate Used For Property Plant Equipment | | | | 25 |
Fixed Assets | 105 405 | 58 363 | 30 636 | 131 011 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -50 000 | |
Further Item Increase Decrease In Equity From Share Capital Changes Dividend Payments Component Total Increase Decrease In Equity From Share Capital Changes Dividend Payments | | 1 014 688 | | |
Further Item Interest Expense Component Total Interest Expense | | 524 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | 19 146 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 10 210 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 9 900 | 13 229 | 13 498 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 56 485 | 281 894 | -300 100 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -176 171 | -560 573 | 252 939 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -5 938 |
Gross Profit Loss | | 366 050 | 70 725 | 187 928 |
Income Expense Recognised Directly In Equity | | | 1 058 418 | 1 047 834 |
Income Taxes Paid Refund Classified As Operating Activities | | 49 189 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 367 832 | 49 258 | -113 015 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -49 189 | | |
Increase Decrease In Net Debt From Cash Flows | | | | 105 115 |
Increase From Amortisation Charge For Year Intangible Assets | | | 53 737 | 79 251 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 3 680 | 1 436 |
Intangible Assets | | 52 841 | 28 794 | 130 605 |
Intangible Assets Gross Cost | | 732 270 | 761 960 | 943 022 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 66 | |
Interest Income On Financial Assets Amortised Cost | | | 2 938 | |
Interest Paid Classified As Operating Activities | | | 16 684 | 127 389 |
Interest Payable Similar Charges Finance Costs | | 524 | 66 | 127 389 |
Interest Received Classified As Investing Activities | | -3 763 | -2 938 | |
Issue Bonus Shares Decrease Increase In Equity | | | -1 058 418 | 274 790 |
Issue Equity Instruments | | 16 | | 1 322 624 |
Net Cash Flows From Used In Financing Activities | | -342 077 | 1 108 418 | 1 039 934 |
Net Cash Flows From Used In Investing Activities | | 44 010 | -10 995 | -181 062 |
Net Cash Flows From Used In Operating Activities | | 665 899 | 659 750 | -971 887 |
Net Cash Generated From Operations | | 714 564 | 659 684 | -844 498 |
Net Current Assets Liabilities | -8 988 | 294 528 | 307 273 | 575 584 |
Net Debt Funds | | | -220 415 | -115 300 |
Net Finance Income Costs | | 3 763 | 2 938 | |
Net Interest Paid Received Classified As Operating Activities | | -524 | -66 | |
Number Shares Issued Fully Paid | | | 536 402 | 562 298 |
Operating Profit Loss | | -907 564 | -810 219 | -878 024 |
Other Cash Inflow Outflow Classified As Financing Activities | | | 1 058 418 | -274 790 |
Other Cash Inflow Outflow Classified As Investing Activities | | | 15 757 | |
Other Creditors | | 25 543 | 211 402 | 528 |
Other Finance Costs | | | 66 | 69 685 |
Other Interest Expense | | | 16 618 | 57 704 |
Other Interest Income | | 3 763 | 2 938 | |
Other Interest Receivable Similar Income Finance Income | | 3 763 | 2 938 | |
Other Taxation Social Security Payable | | 25 949 | 62 138 | 4 350 |
Par Value Share | | | | 0 |
Pension Costs Defined Contribution Plan | | | 1 670 | 2 440 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 5 181 | 2 984 | 2 440 |
Prepayments Accrued Income | | 13 640 | 15 062 | |
Proceeds From Borrowings Classified As Financing Activities | | | 50 000 | -7 900 |
Proceeds From Issuing Shares | | | | 1 322 624 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | -15 757 | |
Profit Loss | | -855 136 | -777 347 | -990 035 |
Profit Loss On Ordinary Activities Before Tax | | -904 325 | -823 965 | -1 005 413 |
Property Plant Equipment Gross Cost | | 31 137 | | 31 137 |
Purchase Intangible Assets | | -27 004 | -29 690 | 181 062 |
Purchase Property Plant Equipment | | -1 623 | | |
Research Development Expense Recognised In Profit Or Loss | | | 61 681 | 86 341 |
Revenue From Sale Goods | | | 90 959 | 317 217 |
Social Security Costs | | 21 795 | 20 385 | 10 765 |
Staff Costs Employee Benefits Expense | | 295 840 | 285 185 | 273 255 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 11 299 | |
Tax Expense Credit Applicable Tax Rate | | -171 822 | -156 553 | -191 028 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -49 189 | -30 000 | -47 098 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 44 103 | 97 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 127 719 | 153 689 | 175 697 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 10 210 | 15 058 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -49 189 | -30 000 | -15 378 |
Total Assets Less Current Liabilities | 96 417 | 352 891 | 337 909 | 706 595 |
Total Borrowings | | | 41 126 | |
Total Current Tax Expense Credit | | -49 189 | -30 000 | |
Total Operating Lease Payments | | 65 072 | 30 341 | |
Trade Creditors Trade Payables | | 50 517 | 92 310 | 76 152 |
Trade Debtors Trade Receivables | | 2 641 | 9 581 | 16 929 |
Turnover Revenue | | 533 017 | 90 959 | 317 217 |
Wages Salaries | | 268 864 | 261 816 | 260 050 |
Company Contributions To Defined Benefit Plans Directors | | 1 316 | 1 314 | |
Company Contributions To Money Purchase Plans Directors | | | 1 314 | 1 321 |
Director Remuneration | | 80 000 | 140 000 | 80 000 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 141 314 | 81 321 |
Director Remuneration Benefits Including Payments To Third Parties | | 81 316 | 141 314 | |
Creditors Due Within One Year Total Current Liabilities | 68 616 | | | |
Intangible Fixed Assets Additions | 105 405 | | | |
Intangible Fixed Assets Cost Or Valuation | 105 405 | | | |
Share Premium Account | 109 860 | | | |