Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Class 2 ordinary share
12022-10-01 ~ 2023-09-30
Class 3 ordinary share
12022-10-01 ~ 2023-09-30
Nominal value of shares issued in a specific share issue
Class 1 ordinary share
1 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
273,626 GBP2023-09-30
280,005 GBP2022-09-30
Property, Plant & Equipment
893,625 GBP2023-09-30
931,487 GBP2022-09-30
Fixed Assets
1,167,251 GBP2023-09-30
1,211,492 GBP2022-09-30
Total Inventories
948,014 GBP2023-09-30
751,159 GBP2022-09-30
Debtors
831,271 GBP2023-09-30
596,707 GBP2022-09-30
Cash at bank and in hand
91,410 GBP2023-09-30
96,468 GBP2022-09-30
Current Assets
1,870,695 GBP2023-09-30
1,444,334 GBP2022-09-30
Creditors
Current
573,999 GBP2023-09-30
754,639 GBP2022-09-30
Net Current Assets/Liabilities
1,296,696 GBP2023-09-30
689,695 GBP2022-09-30
Total Assets Less Current Liabilities
2,463,947 GBP2023-09-30
1,901,187 GBP2022-09-30
Creditors
Non-current
1,506,655 GBP2023-09-30
947,632 GBP2022-09-30
Net Assets/Liabilities
957,292 GBP2023-09-30
953,555 GBP2022-09-30
Equity
Called up share capital
5,277,220 GBP2023-09-30
4,477,220 GBP2022-09-30
Revaluation reserve
339,993 GBP2023-09-30
339,993 GBP2022-09-30
Capital redemption reserve
12,800 GBP2023-09-30
12,800 GBP2022-09-30
Retained earnings (accumulated losses)
-4,672,721 GBP2023-09-30
-3,876,458 GBP2022-09-30
Equity
957,292 GBP2023-09-30
953,555 GBP2022-09-30
Average Number of Employees
502022-10-01 ~ 2023-09-30
522021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Net goodwill
76,500 GBP2023-09-30
76,500 GBP2022-09-30
Patents/Trademarks/Licences/Concessions
170,720 GBP2023-09-30
170,720 GBP2022-09-30
Development expenditure
646,056 GBP2023-09-30
542,166 GBP2022-09-30
Intangible Assets - Gross Cost
893,276 GBP2023-09-30
789,386 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
76,500 GBP2023-09-30
74,246 GBP2022-09-30
Patents/Trademarks/Licences/Concessions
170,720 GBP2023-09-30
170,518 GBP2022-09-30
Development expenditure
372,430 GBP2023-09-30
264,617 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
619,650 GBP2023-09-30
509,381 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
2,254 GBP2022-10-01 ~ 2023-09-30
Patents/Trademarks/Licences/Concessions
202 GBP2022-10-01 ~ 2023-09-30
Development expenditure
107,813 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
110,269 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Development expenditure
273,626 GBP2023-09-30
277,549 GBP2022-09-30
Net goodwill
2,254 GBP2022-09-30
Patents/Trademarks/Licences/Concessions
202 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,832,986 GBP2023-09-30
1,850,846 GBP2022-09-30
Furniture and fittings
824,016 GBP2023-09-30
822,776 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,256,308 GBP2023-09-30
3,272,928 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-102,421 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-102,421 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,280,493 GBP2023-09-30
1,275,353 GBP2022-09-30
Furniture and fittings
485,427 GBP2023-09-30
474,313 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,362,683 GBP2023-09-30
2,341,441 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
100,278 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
11,114 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
116,380 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-95,138 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-95,138 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
552,493 GBP2023-09-30
575,493 GBP2022-09-30
Furniture and fittings
338,589 GBP2023-09-30
348,463 GBP2022-09-30
Finished Goods
948,014 GBP2023-09-30
751,159 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
550,985 GBP2023-09-30
440,215 GBP2022-09-30
Prepayments/Accrued Income
Current
160,485 GBP2023-09-30
89,284 GBP2022-09-30
Debtors
Amounts falling due within one year, Current
831,271 GBP2023-09-30
596,707 GBP2022-09-30
Other Remaining Borrowings
Current
41,954 GBP2023-09-30
202,316 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
14,080 GBP2023-09-30
19,702 GBP2022-09-30
Trade Creditors/Trade Payables
Current
160,065 GBP2023-09-30
186,658 GBP2022-09-30
Other Taxation & Social Security Payable
Current
47,738 GBP2023-09-30
44,476 GBP2022-09-30
Other Creditors
Current
26,407 GBP2023-09-30
35,839 GBP2022-09-30
Accrued Liabilities
Current
156,133 GBP2023-09-30
216,087 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
14,080 GBP2022-09-30
Amounts owed to group undertakings
Non-current
1,506,655 GBP2023-09-30
933,552 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
14,080 GBP2022-09-30
hire purchase agreements
14,080 GBP2023-09-30
33,782 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
157,000 GBP2023-09-30
160,000 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,277,200 shares2023-09-30
Class 2 ordinary share
10 shares2023-09-30
Class 3 ordinary share
10 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
-796,263 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-796,263 GBP2022-10-01 ~ 2023-09-30