Average Number of Employees
672023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Turnover/Revenue
14,812,481 GBP2023-01-01 ~ 2023-12-31
10,056,173 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,709,581 GBP2023-01-01 ~ 2023-12-31
-6,496,545 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,102,900 GBP2023-01-01 ~ 2023-12-31
3,559,628 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,367,371 GBP2023-01-01 ~ 2023-12-31
-4,227,649 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
59,448 GBP2023-01-01 ~ 2023-12-31
-552,964 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-330,951 GBP2023-01-01 ~ 2023-12-31
-768,018 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-330,951 GBP2023-01-01 ~ 2023-12-31
-768,018 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
684,303 GBP2023-12-31
706,506 GBP2022-12-31
Property, Plant & Equipment
4,494,366 GBP2023-12-31
4,772,514 GBP2022-12-31
Fixed Assets
5,178,669 GBP2023-12-31
5,479,020 GBP2022-12-31
Total Inventories
5,271,045 GBP2023-12-31
4,133,794 GBP2022-12-31
Debtors
Current
4,683,942 GBP2023-12-31
3,882,016 GBP2022-12-31
Cash at bank and in hand
803,915 GBP2023-12-31
292,236 GBP2022-12-31
Current Assets
10,758,902 GBP2023-12-31
8,308,046 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-12,942,471 GBP2023-12-31
-10,746,961 GBP2022-12-31
Net Current Assets/Liabilities
-2,183,569 GBP2023-12-31
-2,438,915 GBP2022-12-31
Total Assets Less Current Liabilities
2,995,100 GBP2023-12-31
3,040,105 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,905,012 GBP2023-12-31
-2,905,012 GBP2022-12-31
Net Assets/Liabilities
-508,866 GBP2023-12-31
-177,915 GBP2022-12-31
Equity
Called up share capital
32,728 GBP2023-12-31
32,728 GBP2022-12-31
32,728 GBP2022-01-01
Share premium
432,729 GBP2023-12-31
432,729 GBP2022-12-31
432,729 GBP2022-01-01
Capital redemption reserve
9 GBP2023-12-31
9 GBP2022-12-31
9 GBP2022-01-01
Retained earnings (accumulated losses)
-974,332 GBP2023-12-31
-643,381 GBP2022-12-31
124,637 GBP2022-01-01
Equity
-508,866 GBP2023-12-31
-177,915 GBP2022-12-31
590,103 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-330,951 GBP2023-01-01 ~ 2023-12-31
-768,018 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-330,951 GBP2023-01-01 ~ 2023-12-31
-768,018 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-330,951 GBP2023-01-01 ~ 2023-12-31
-768,018 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,000 GBP2023-01-01 ~ 2023-12-31
27,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,158,155 GBP2023-01-01 ~ 2023-12-31
2,461,062 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
286,364 GBP2023-01-01 ~ 2023-12-31
246,164 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,655,738 GBP2023-01-01 ~ 2023-12-31
2,861,633 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
90,052 GBP2023-01-01 ~ 2023-12-31
81,386 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-62,881 GBP2023-01-01 ~ 2023-12-31
-145,923 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
1,683,419 GBP2023-12-31
1,554,369 GBP2022-12-31
Computer software
3,959 GBP2023-12-31
3,959 GBP2022-12-31
Goodwill
320,386 GBP2023-12-31
320,386 GBP2022-12-31
Intangible Assets - Gross Cost
2,007,764 GBP2023-12-31
1,878,714 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,001,084 GBP2023-12-31
851,151 GBP2022-12-31
Goodwill
320,386 GBP2023-12-31
320,386 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,323,461 GBP2023-12-31
1,172,208 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
151,253 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
682,335 GBP2023-12-31
703,218 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
5,404,068 GBP2023-12-31
5,355,490 GBP2022-12-31
Plant and equipment
312,754 GBP2023-12-31
279,754 GBP2022-12-31
Furniture and fittings
255,438 GBP2023-12-31
255,438 GBP2022-12-31
Computers
134,984 GBP2023-12-31
118,719 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,107,244 GBP2023-12-31
6,009,401 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
252,015 GBP2022-12-31
Furniture and fittings
126,214 GBP2022-12-31
Computers
63,582 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,236,887 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
14,373 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
62,658 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
27,918 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
375,991 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
266,388 GBP2023-12-31
Furniture and fittings
188,872 GBP2023-12-31
Computers
91,500 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,612,878 GBP2023-12-31
Property, Plant & Equipment
Buildings
4,337,950 GBP2023-12-31
4,560,414 GBP2022-12-31
Plant and equipment
46,366 GBP2023-12-31
27,739 GBP2022-12-31
Furniture and fittings
66,566 GBP2023-12-31
129,224 GBP2022-12-31
Computers
43,484 GBP2023-12-31
55,137 GBP2022-12-31
Land and buildings
4,337,950 GBP2023-12-31
4,560,413 GBP2022-12-31
Raw materials and consumables
3,836,931 GBP2023-12-31
3,336,044 GBP2022-12-31
Value of work in progress
914,110 GBP2023-12-31
512,505 GBP2022-12-31
Finished Goods/Goods for Resale
520,004 GBP2023-12-31
285,245 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,043,821 GBP2023-12-31
138,364 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,117,548 GBP2023-12-31
3,144,906 GBP2022-12-31
Other Debtors
Current
202,760 GBP2023-12-31
310,075 GBP2022-12-31
Prepayments/Accrued Income
Current
319,813 GBP2023-12-31
288,671 GBP2022-12-31
Cash and Cash Equivalents
803,915 GBP2023-12-31
292,236 GBP2022-12-31
Other Remaining Borrowings
Current
3,994,988 GBP2023-12-31
3,994,988 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,444,772 GBP2023-12-31
1,345,807 GBP2022-12-31
Amounts owed to group undertakings
Current
5,171,397 GBP2023-12-31
5,103,039 GBP2022-12-31
Taxation/Social Security Payable
Current
77,020 GBP2023-12-31
63,799 GBP2022-12-31
Other Creditors
Current
531,886 GBP2023-12-31
87,606 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
722,408 GBP2023-12-31
151,722 GBP2022-12-31
Creditors
Current
12,942,471 GBP2023-12-31
10,746,961 GBP2022-12-31
Other Remaining Borrowings
Non-current
2,905,012 GBP2023-12-31
2,905,012 GBP2022-12-31
Creditors
Non-current
2,905,012 GBP2023-12-31
2,905,012 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
3,994,988 GBP2023-12-31
3,994,988 GBP2022-12-31
Total Borrowings
6,900,000 GBP2023-12-31
6,900,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
32,728 shares2023-12-31
32,728 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
17,254 GBP2023-12-31
18,147 GBP2022-12-31
Between one and five year
7,021 GBP2023-12-31
28,385 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
24,275 GBP2023-12-31
46,532 GBP2022-12-31