Turnover/Revenue
994,000 GBP2023-01-01 ~ 2023-12-31
910,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-299,000 GBP2023-01-01 ~ 2023-12-31
-308,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
695,000 GBP2023-01-01 ~ 2023-12-31
602,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-618,000 GBP2023-01-01 ~ 2023-12-31
-597,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
77,000 GBP2023-01-01 ~ 2023-12-31
5,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,000 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,000 GBP2023-01-01 ~ 2023-12-31
-1,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
77,000 GBP2023-01-01 ~ 2023-12-31
4,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
9,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
86,000 GBP2023-01-01 ~ 2023-12-31
4,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
164,000 GBP2023-12-31
197,000 GBP2022-12-31
Property, Plant & Equipment
1,000 GBP2023-12-31
Fixed Assets
165,000 GBP2023-12-31
197,000 GBP2022-12-31
Total Inventories
371,000 GBP2023-12-31
337,000 GBP2022-12-31
Debtors
240,000 GBP2023-12-31
346,000 GBP2022-12-31
Cash at bank and in hand
273,000 GBP2023-12-31
342,000 GBP2022-12-31
Current Assets
884,000 GBP2023-12-31
1,025,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-264,000 GBP2023-12-31
-513,000 GBP2022-12-31
Net Current Assets/Liabilities
620,000 GBP2023-12-31
512,000 GBP2022-12-31
Total Assets Less Current Liabilities
785,000 GBP2023-12-31
709,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-18,000 GBP2023-12-31
-28,000 GBP2022-12-31
Net Assets/Liabilities
767,000 GBP2023-12-31
681,000 GBP2022-12-31
Equity
Called up share capital
125,000 GBP2023-12-31
125,000 GBP2022-12-31
125,000 GBP2022-01-01
Share premium
25,000 GBP2023-12-31
25,000 GBP2022-12-31
25,000 GBP2022-01-01
Retained earnings (accumulated losses)
617,000 GBP2023-12-31
531,000 GBP2022-12-31
527,000 GBP2022-01-01
Equity
767,000 GBP2023-12-31
681,000 GBP2022-12-31
677,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
86,000 GBP2023-01-01 ~ 2023-12-31
4,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
328,000 GBP2023-12-31
328,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
164,000 GBP2023-12-31
131,000 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
164,000 GBP2023-12-31
197,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
570,000 GBP2023-12-31
570,000 GBP2022-12-31
Computers
97,000 GBP2023-12-31
95,000 GBP2022-12-31
Other
6,000 GBP2023-12-31
6,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
673,000 GBP2023-12-31
671,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
570,000 GBP2022-12-31
Computers
95,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
671,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
1,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
1,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
570,000 GBP2023-12-31
Computers
96,000 GBP2023-12-31
Other
6,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
672,000 GBP2023-12-31
Property, Plant & Equipment
Computers
1,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,000 GBP2023-12-31
1,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,000 GBP2023-12-31
4,000 GBP2022-12-31
Other Debtors
Current
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Prepayments/Accrued Income
Current
107,000 GBP2023-12-31
110,000 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
60,000 GBP2023-12-31
51,000 GBP2022-12-31
Debtors
Current
240,000 GBP2023-12-31
346,000 GBP2022-12-31
Cash and Cash Equivalents
273,000 GBP2023-12-31
342,000 GBP2022-12-31
Bank Borrowings
Current
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
56,000 GBP2023-12-31
59,000 GBP2022-12-31
Taxation/Social Security Payable
Current
9,000 GBP2023-12-31
15,000 GBP2022-12-31
Other Creditors
Current
101,000 GBP2023-12-31
342,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
88,000 GBP2023-12-31
87,000 GBP2022-12-31
Creditors
Current
264,000 GBP2023-12-31
513,000 GBP2022-12-31
Bank Borrowings
Non-current
18,000 GBP2023-12-31
28,000 GBP2022-12-31
Creditors
Non-current
18,000 GBP2023-12-31
28,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Non-current, Between two and five year
8,000 GBP2023-12-31
18,000 GBP2022-12-31
Total Borrowings
28,000 GBP2023-12-31
38,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
60,000 GBP2023-12-31
51,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
9,000 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25,000 shares2023-12-31
25,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
02023-01-01 ~ 2023-12-31