Average Number of Employees
382023-01-01 ~ 2023-12-31
482022-01-01 ~ 2022-12-31
Intangible Assets
55,210 GBP2023-12-31
87,927 GBP2022-12-31
Property, Plant & Equipment
826,040 GBP2023-12-31
900,326 GBP2022-12-31
Fixed Assets
881,250 GBP2023-12-31
988,253 GBP2022-12-31
Total Inventories
2,218,803 GBP2023-12-31
3,076,548 GBP2022-12-31
Debtors
Current
1,841,343 GBP2023-12-31
1,508,786 GBP2022-12-31
Cash at bank and in hand
655,163 GBP2023-12-31
385,183 GBP2022-12-31
Current Assets
4,715,309 GBP2023-12-31
4,970,517 GBP2022-12-31
Net Current Assets/Liabilities
-130,853 GBP2023-12-31
-1,223,184 GBP2022-12-31
Total Assets Less Current Liabilities
750,397 GBP2023-12-31
-234,931 GBP2022-12-31
Net Assets/Liabilities
613,239 GBP2023-12-31
-643,081 GBP2022-12-31
Equity
Called up share capital
2,181,818 GBP2023-12-31
1,181,818 GBP2022-12-31
1,181,818 GBP2022-01-01
Share premium
810,182 GBP2023-12-31
810,182 GBP2022-12-31
810,182 GBP2022-01-01
Capital redemption reserve
8,000 GBP2023-12-31
8,000 GBP2022-12-31
8,000 GBP2022-01-01
Retained earnings (accumulated losses)
-2,386,761 GBP2023-12-31
-2,643,081 GBP2022-12-31
-558,884 GBP2022-01-01
Equity
613,239 GBP2023-12-31
-643,081 GBP2022-12-31
1,441,116 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
256,320 GBP2023-01-01 ~ 2023-12-31
-2,084,197 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
256,320 GBP2023-01-01 ~ 2023-12-31
-2,084,197 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
256,320 GBP2023-01-01 ~ 2023-12-31
-2,084,197 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
256,320 GBP2023-01-01 ~ 2023-12-31
-2,084,197 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
1,000,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
1,000,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
1,000,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
1,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
31,400 GBP2023-01-01 ~ 2023-12-31
30,470 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,808,728 GBP2023-01-01 ~ 2023-12-31
2,147,973 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
191,870 GBP2023-01-01 ~ 2023-12-31
250,174 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,157,854 GBP2023-01-01 ~ 2023-12-31
2,512,633 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
247,667 GBP2023-01-01 ~ 2023-12-31
268,173 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
229,601 GBP2023-01-01 ~ 2023-12-31
330,563 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-416,845 GBP2023-01-01 ~ 2023-12-31
221,847 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-160,525 GBP2023-01-01 ~ 2023-12-31
-1,862,350 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-37,755 GBP2023-01-01 ~ 2023-12-31
-353,847 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
554,174 GBP2023-12-31
554,174 GBP2022-12-31
Computer software
44,425 GBP2023-12-31
44,425 GBP2022-12-31
Goodwill
983,877 GBP2023-12-31
983,877 GBP2022-12-31
Intangible Assets - Gross Cost
1,582,476 GBP2023-12-31
1,582,476 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
498,964 GBP2023-12-31
466,247 GBP2022-12-31
Goodwill
983,877 GBP2023-12-31
983,877 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,527,266 GBP2023-12-31
1,494,549 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
32,717 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
55,210 GBP2023-12-31
87,927 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
415,883 GBP2023-12-31
383,103 GBP2022-12-31
Furniture and fittings
427,449 GBP2023-12-31
584,025 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,921,556 GBP2023-12-31
2,080,111 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-45,790 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-173,597 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-363,864 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
230,046 GBP2022-12-31
Furniture and fittings
533,920 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,179,785 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
225,124 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-45,784 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-167,782 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-309,393 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
240,773 GBP2023-12-31
Furniture and fittings
403,227 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,095,516 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
175,110 GBP2023-12-31
153,057 GBP2022-12-31
Furniture and fittings
24,222 GBP2023-12-31
50,105 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,270,581 GBP2023-12-31
1,356,118 GBP2022-12-31
Other Debtors
Current
24,517 GBP2023-12-31
22,304 GBP2022-12-31
Prepayments/Accrued Income
Current
129,400 GBP2023-12-31
130,364 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
416,845 GBP2023-12-31
Trade Creditors/Trade Payables
Current
309,954 GBP2023-12-31
353,162 GBP2022-12-31
Amounts owed to group undertakings
Current
3,748,331 GBP2023-12-31
4,878,089 GBP2022-12-31
Taxation/Social Security Payable
Current
414,339 GBP2023-12-31
376,158 GBP2022-12-31
Other Creditors
Current
20,810 GBP2023-12-31
170,882 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
352,728 GBP2023-12-31
415,410 GBP2022-12-31
Creditors
Current
4,846,162 GBP2023-12-31
6,193,701 GBP2022-12-31
Net Deferred Tax Liability/Asset
416,845 GBP2023-12-31
221,847 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
416,845 GBP2023-01-01 ~ 2023-12-31
-221,847 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,181,818 shares2023-12-31
1,181,818 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
219,933 GBP2023-12-31
204,128 GBP2022-12-31
Between one and five year
649,704 GBP2023-12-31
752,369 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
869,637 GBP2023-12-31
956,497 GBP2022-12-31