Average Number of Employees
872023-01-01 ~ 2023-12-31
1272022-01-01 ~ 2022-12-31
Turnover/Revenue
16,092,636 GBP2023-01-01 ~ 2023-12-31
21,761,275 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-11,951,808 GBP2023-01-01 ~ 2023-12-31
-15,895,889 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,140,828 GBP2023-01-01 ~ 2023-12-31
5,865,386 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,794,548 GBP2023-01-01 ~ 2023-12-31
-7,143,538 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-2,239,093 GBP2023-01-01 ~ 2023-12-31
-1,271,711 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,485 GBP2023-01-01 ~ 2023-12-31
1,008 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,515,868 GBP2023-01-01 ~ 2023-12-31
-1,493,120 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,515,868 GBP2023-01-01 ~ 2023-12-31
-1,320,150 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
2,338,404 GBP2023-12-31
3,361,646 GBP2022-12-31
Property, Plant & Equipment
348,486 GBP2023-12-31
501,901 GBP2022-12-31
Fixed Assets - Investments
55,553 GBP2023-12-31
55,553 GBP2022-12-31
Fixed Assets
2,742,443 GBP2023-12-31
3,919,100 GBP2022-12-31
Total Inventories
3,747,289 GBP2023-12-31
6,344,611 GBP2022-12-31
Debtors
Current
4,974,152 GBP2023-12-31
14,700,625 GBP2022-12-31
Cash at bank and in hand
729,184 GBP2023-12-31
1,534,998 GBP2022-12-31
Current Assets
9,450,625 GBP2023-12-31
22,580,234 GBP2022-12-31
Net Current Assets/Liabilities
2,438,373 GBP2023-12-31
3,827,224 GBP2022-12-31
Total Assets Less Current Liabilities
5,180,816 GBP2023-12-31
7,746,324 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-4,047,701 GBP2023-12-31
-4,097,341 GBP2022-12-31
Net Assets/Liabilities
1,133,115 GBP2023-12-31
3,648,983 GBP2022-12-31
Equity
Called up share capital
150,002 GBP2023-12-31
150,002 GBP2022-12-31
150,002 GBP2022-01-01
Retained earnings (accumulated losses)
983,113 GBP2023-12-31
3,498,981 GBP2022-12-31
4,819,131 GBP2022-01-01
Equity
1,133,115 GBP2023-12-31
3,648,983 GBP2022-12-31
4,969,133 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,515,868 GBP2023-01-01 ~ 2023-12-31
-1,320,150 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,515,868 GBP2023-01-01 ~ 2023-12-31
-1,320,150 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-2,515,868 GBP2023-01-01 ~ 2023-12-31
-1,320,150 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
153,415 GBP2023-01-01 ~ 2023-12-31
398,704 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
34,000 GBP2023-01-01 ~ 2023-12-31
30,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,772,585 GBP2023-01-01 ~ 2023-12-31
3,435,378 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
264,794 GBP2023-01-01 ~ 2023-12-31
365,391 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,124,784 GBP2023-01-01 ~ 2023-12-31
3,915,770 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
227,235 GBP2023-01-01 ~ 2023-12-31
181,133 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-141,824 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-591,732 GBP2023-01-01 ~ 2023-12-31
-283,693 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
308,742 GBP2023-12-31
308,742 GBP2022-12-31
Development expenditure
655,932 GBP2023-12-31
655,932 GBP2022-12-31
Computer software
44,656 GBP2023-12-31
44,656 GBP2022-12-31
Goodwill
4,591,295 GBP2023-12-31
4,591,295 GBP2022-12-31
Intangible Assets - Gross Cost
5,600,625 GBP2023-12-31
5,600,625 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
308,742 GBP2023-12-31
308,692 GBP2022-12-31
Development expenditure
546,133 GBP2023-12-31
416,066 GBP2022-12-31
Goodwill
2,362,690 GBP2023-12-31
1,481,601 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,262,221 GBP2023-12-31
2,238,979 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,023,242 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
109,799 GBP2023-12-31
239,866 GBP2022-12-31
Goodwill
2,228,605 GBP2023-12-31
3,109,694 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
50 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,466,958 GBP2023-12-31
1,466,958 GBP2022-12-31
Motor vehicles
64,214 GBP2023-12-31
64,214 GBP2022-12-31
Furniture and fittings
115,301 GBP2023-12-31
115,301 GBP2022-12-31
Computers
1,024,631 GBP2023-12-31
1,024,631 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,864,946 GBP2023-12-31
2,864,946 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,130,384 GBP2022-12-31
Motor vehicles
61,912 GBP2022-12-31
Furniture and fittings
107,999 GBP2022-12-31
Computers
971,882 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,363,045 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
82,388 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
153,415 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,212,772 GBP2023-12-31
Motor vehicles
63,537 GBP2023-12-31
Furniture and fittings
109,825 GBP2023-12-31
Computers
1,021,638 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,516,460 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
254,186 GBP2023-12-31
336,574 GBP2022-12-31
Motor vehicles
677 GBP2023-12-31
2,302 GBP2022-12-31
Furniture and fittings
5,476 GBP2023-12-31
7,302 GBP2022-12-31
Computers
2,993 GBP2023-12-31
52,749 GBP2022-12-31
Investments in Subsidiaries
55,553 GBP2023-12-31
55,553 GBP2022-12-31
Raw materials and consumables
2,593,388 GBP2023-12-31
5,160,975 GBP2022-12-31
Value of work in progress
605,440 GBP2023-12-31
958,734 GBP2022-12-31
Finished Goods/Goods for Resale
548,461 GBP2023-12-31
224,902 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,376,141 GBP2023-12-31
4,398,191 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,583,109 GBP2023-12-31
7,421,144 GBP2022-12-31
Other Debtors
Current
319,765 GBP2023-12-31
276,931 GBP2022-12-31
Prepayments/Accrued Income
Current
51,127 GBP2023-12-31
58,478 GBP2022-12-31
Other Remaining Borrowings
Current
178,729 GBP2023-12-31
973,292 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,018,224 GBP2023-12-31
3,245,653 GBP2022-12-31
Amounts owed to group undertakings
Current
3,427,847 GBP2023-12-31
12,741,146 GBP2022-12-31
Taxation/Social Security Payable
Current
60,233 GBP2023-12-31
154,957 GBP2022-12-31
Other Creditors
Current
22,936 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
505,458 GBP2023-12-31
275,857 GBP2022-12-31
Creditors
Current
7,012,252 GBP2023-12-31
18,753,010 GBP2022-12-31
Other Remaining Borrowings
Non-current
4,047,701 GBP2023-12-31
4,097,341 GBP2022-12-31
Total Borrowings
4,226,430 GBP2023-12-31
5,070,634 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150,002 shares2023-12-31
150,002 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
208,817 GBP2023-12-31
16,708 GBP2022-12-31
Between one and five year
108,037 GBP2023-12-31
5,327 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
316,854 GBP2023-12-31
22,035 GBP2022-12-31