Average Number of Employees
202023-01-01 ~ 2023-12-31
232022-01-01 ~ 2022-12-31
Intangible Assets
150,170 GBP2023-12-31
205,719 GBP2022-12-31
Property, Plant & Equipment
67,800 GBP2023-12-31
99,361 GBP2022-12-31
Fixed Assets
217,970 GBP2023-12-31
305,080 GBP2022-12-31
Total Inventories
997,451 GBP2023-12-31
1,151,391 GBP2022-12-31
Debtors
Current
3,708,101 GBP2023-12-31
2,125,631 GBP2022-12-31
Cash at bank and in hand
579,255 GBP2023-12-31
736,708 GBP2022-12-31
Current Assets
5,284,807 GBP2023-12-31
4,013,730 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,811,226 GBP2022-12-31
Net Current Assets/Liabilities
2,467,274 GBP2023-12-31
2,202,504 GBP2022-12-31
Total Assets Less Current Liabilities
2,685,244 GBP2023-12-31
2,507,584 GBP2022-12-31
Net Assets/Liabilities
2,591,494 GBP2023-12-31
2,507,584 GBP2022-12-31
Equity
Called up share capital
25,000 GBP2023-12-31
25,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,566,494 GBP2023-12-31
2,482,584 GBP2022-12-31
Equity
2,591,494 GBP2023-12-31
2,507,584 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
420,000 GBP2023-12-31
420,000 GBP2022-12-31
Computer software
33,577 GBP2023-12-31
33,577 GBP2022-12-31
Goodwill
51,320 GBP2023-12-31
51,320 GBP2022-12-31
Intangible Assets - Gross Cost
524,897 GBP2023-12-31
524,897 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
294,075 GBP2023-12-31
252,075 GBP2022-12-31
Goodwill
51,320 GBP2023-12-31
48,814 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
374,728 GBP2023-12-31
319,178 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
55,550 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
125,925 GBP2023-12-31
167,925 GBP2022-12-31
Goodwill
2,506 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
78,360 GBP2023-12-31
201,781 GBP2022-12-31
Motor vehicles
35,000 GBP2023-12-31
35,000 GBP2022-12-31
Furniture and fittings
208,086 GBP2023-12-31
208,086 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
426,443 GBP2023-12-31
549,864 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-126,706 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-126,706 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
141,629 GBP2022-12-31
Motor vehicles
30,328 GBP2022-12-31
Furniture and fittings
187,775 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
450,504 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
23,699 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
2,456 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
30,315 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-122,176 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-122,176 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
43,152 GBP2023-12-31
Motor vehicles
31,496 GBP2023-12-31
Furniture and fittings
190,231 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
358,643 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
35,208 GBP2023-12-31
60,152 GBP2022-12-31
Motor vehicles
3,504 GBP2023-12-31
4,672 GBP2022-12-31
Furniture and fittings
17,855 GBP2023-12-31
20,311 GBP2022-12-31
Raw materials and consumables
997,451 GBP2023-12-31
1,151,391 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,627,168 GBP2023-12-31
1,758,204 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,817,687 GBP2023-12-31
120,832 GBP2022-12-31
Other Debtors
Current
28,907 GBP2023-12-31
21,365 GBP2022-12-31
Prepayments/Accrued Income
Current
234,339 GBP2023-12-31
225,230 GBP2022-12-31
Bank Borrowings
Current
375,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
998,306 GBP2023-12-31
1,233,077 GBP2022-12-31
Amounts owed to group undertakings
Current
64,018 GBP2022-12-31
Corporation Tax Payable
Current
109,432 GBP2022-12-31
Taxation/Social Security Payable
Current
342,914 GBP2023-12-31
308,671 GBP2022-12-31
Other Creditors
Current
16,126 GBP2023-12-31
5,137 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
155,832 GBP2023-12-31
90,891 GBP2022-12-31
Creditors
Current
2,817,533 GBP2023-12-31
1,811,226 GBP2022-12-31
Bank Borrowings
Non-current
93,750 GBP2023-12-31
Creditors
Non-current
93,750 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2023-12-31
25,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
142,000 GBP2023-12-31
146,330 GBP2022-12-31
Between one and five year
485,165 GBP2023-12-31
621,974 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
627,165 GBP2023-12-31
768,304 GBP2022-12-31