Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
15,570,325 GBP2022-01-01 ~ 2022-12-31
7,584,034 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-3,565,197 GBP2022-01-01 ~ 2022-12-31
-1,679,173 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
12,005,128 GBP2022-01-01 ~ 2022-12-31
5,904,861 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-8,060,588 GBP2022-01-01 ~ 2022-12-31
-5,524,880 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
3,961,353 GBP2022-01-01 ~ 2022-12-31
1,032,285 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,220 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
3,961,353 GBP2022-01-01 ~ 2022-12-31
1,033,505 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
3,904,857 GBP2022-01-01 ~ 2022-12-31
-286,580 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
3,904,857 GBP2022-01-01 ~ 2022-12-31
-286,580 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
16,321,451 GBP2022-12-31
16,703,243 GBP2021-12-31
Property, Plant & Equipment
526,627 GBP2022-12-31
720,365 GBP2021-12-31
Fixed Assets
16,848,078 GBP2022-12-31
17,423,608 GBP2021-12-31
Total Inventories
13,245 GBP2022-12-31
12,660 GBP2021-12-31
Debtors
2,037,103 GBP2022-12-31
2,024,671 GBP2021-12-31
Cash at bank and in hand
5,381,244 GBP2022-12-31
1,751,467 GBP2021-12-31
Current Assets
7,431,592 GBP2022-12-31
3,788,798 GBP2021-12-31
Creditors
Current
2,333,958 GBP2022-12-31
1,516,378 GBP2021-12-31
Net Current Assets/Liabilities
5,097,634 GBP2022-12-31
2,272,420 GBP2021-12-31
Total Assets Less Current Liabilities
21,945,712 GBP2022-12-31
19,696,028 GBP2021-12-31
Net Assets/Liabilities
17,521,939 GBP2022-12-31
15,328,751 GBP2021-12-31
Equity
Called up share capital
375,000 GBP2022-12-31
375,000 GBP2021-12-31
375,000 GBP2020-12-31
Revaluation reserve
13,263,972 GBP2022-12-31
13,670,595 GBP2021-12-31
14,077,218 GBP2020-12-31
Retained earnings (accumulated losses)
3,882,967 GBP2022-12-31
1,283,156 GBP2021-12-31
1,163,113 GBP2020-12-31
Equity
17,521,939 GBP2022-12-31
15,328,751 GBP2021-12-31
15,615,331 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,904,857 GBP2022-01-01 ~ 2022-12-31
-286,580 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,711,669 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,711,669 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,220,566 GBP2022-01-01 ~ 2022-12-31
2,414,515 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
314,682 GBP2022-01-01 ~ 2022-12-31
195,043 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
64,058 GBP2022-01-01 ~ 2022-12-31
47,426 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,599,306 GBP2022-01-01 ~ 2022-12-31
2,656,984 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1142022-01-01 ~ 2022-12-31
912021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
325,890 GBP2022-01-01 ~ 2022-12-31
270,729 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
41,895 GBP2022-01-01 ~ 2022-12-31
20,100 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
752,657 GBP2022-01-01 ~ 2022-12-31
196,366 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
19,089,412 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,767,961 GBP2022-12-31
2,386,169 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
381,792 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
16,321,451 GBP2022-12-31
16,703,243 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,641,658 GBP2022-12-31
1,544,096 GBP2021-12-31
Plant and equipment
1,020,294 GBP2022-12-31
1,008,341 GBP2021-12-31
Furniture and fittings
2,498,334 GBP2022-12-31
2,492,909 GBP2021-12-31
Computers
675,058 GBP2022-12-31
657,846 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
5,835,344 GBP2022-12-31
5,703,192 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
954,562 GBP2022-12-31
929,765 GBP2021-12-31
Furniture and fittings
2,461,905 GBP2022-12-31
2,376,436 GBP2021-12-31
Computers
505,689 GBP2022-12-31
354,796 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,308,717 GBP2022-12-31
4,982,827 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
24,797 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
85,469 GBP2022-01-01 ~ 2022-12-31
Computers
150,893 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
325,890 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
255,097 GBP2022-12-31
Plant and equipment
65,732 GBP2022-12-31
78,576 GBP2021-12-31
Furniture and fittings
36,429 GBP2022-12-31
116,473 GBP2021-12-31
Computers
169,369 GBP2022-12-31
303,050 GBP2021-12-31
Merchandise
13,245 GBP2022-12-31
12,660 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
556 GBP2022-12-31
15,124 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
1,639,647 GBP2022-12-31
1,675,688 GBP2021-12-31
Other Debtors
Current
2,447 GBP2022-12-31
2,000 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
99,453 GBP2022-12-31
100,483 GBP2021-12-31
Prepayments/Accrued Income
Current
295,000 GBP2022-12-31
231,376 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
2,037,103 GBP2022-12-31
Current, Amounts falling due within one year
2,024,671 GBP2021-12-31
Other Remaining Borrowings
Current
60,000 GBP2022-12-31
60,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
375,412 GBP2022-12-31
374,355 GBP2021-12-31
Amounts owed to group undertakings
Current
352,579 GBP2022-12-31
4,142 GBP2021-12-31
Other Taxation & Social Security Payable
Current
1,452 GBP2022-12-31
163,383 GBP2021-12-31
Other Creditors
Current
455,269 GBP2022-12-31
346,182 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,069,910 GBP2022-12-31
553,765 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
440,000 GBP2022-12-31
319,205 GBP2021-12-31
Between one and five year
1,760,000 GBP2022-12-31
More than five year
4,190,247 GBP2022-12-31
All periods
6,390,247 GBP2022-12-31
319,205 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
4,423,773 GBP2022-12-31
4,367,277 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
375,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,904,857 GBP2022-01-01 ~ 2022-12-31