Average Number of Employees
3702023-01-01 ~ 2023-12-31
3242022-01-01 ~ 2022-12-31
Intangible Assets
2,448,094 GBP2023-12-31
2,244,238 GBP2022-12-31
Property, Plant & Equipment
16,076,335 GBP2023-12-31
12,196,740 GBP2022-12-31
Fixed Assets - Investments
2,772,634 GBP2023-12-31
2,779,766 GBP2022-12-31
Fixed Assets
21,297,063 GBP2023-12-31
17,220,744 GBP2022-12-31
Total Inventories
24,988,428 GBP2023-12-31
16,865,799 GBP2022-12-31
Debtors
Current
18,868,764 GBP2023-12-31
17,262,147 GBP2022-12-31
Cash at bank and in hand
13,916,172 GBP2023-12-31
4,679,508 GBP2022-12-31
Current Assets
57,773,364 GBP2023-12-31
38,807,454 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-29,972,333 GBP2023-12-31
-21,277,809 GBP2022-12-31
Net Current Assets/Liabilities
27,801,031 GBP2023-12-31
17,529,645 GBP2022-12-31
Total Assets Less Current Liabilities
49,098,094 GBP2023-12-31
34,750,389 GBP2022-12-31
Net Assets/Liabilities
46,977,626 GBP2023-12-31
33,030,934 GBP2022-12-31
Equity
Called up share capital
60,601 GBP2023-12-31
60,601 GBP2022-12-31
60,601 GBP2022-01-01
Share premium
539,309 GBP2023-12-31
539,309 GBP2022-12-31
539,309 GBP2022-01-01
Retained earnings (accumulated losses)
46,377,716 GBP2023-12-31
32,431,024 GBP2022-12-31
27,104,893 GBP2022-01-01
Profit/Loss
13,946,692 GBP2023-01-01 ~ 2023-12-31
5,326,131 GBP2022-01-01 ~ 2022-12-31
Equity
46,977,626 GBP2023-12-31
33,030,934 GBP2022-12-31
27,704,803 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
13,946,692 GBP2023-01-01 ~ 2023-12-31
5,326,131 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
7,017,442 GBP2023-12-31
6,364,240 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,569,348 GBP2023-12-31
4,120,002 GBP2022-12-31
Intangible Assets
Development expenditure
2,448,094 GBP2023-12-31
2,244,238 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
11,858,683 GBP2023-12-31
8,485,581 GBP2022-12-31
Plant and equipment
9,942,114 GBP2023-12-31
8,231,316 GBP2022-12-31
Other
2,751 GBP2023-12-31
2,751 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
21,803,548 GBP2023-12-31
16,719,648 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-272,487 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-272,487 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,325,017 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,522,908 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,290,745 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
1,437,072 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-232,767 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-232,767 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,382,995 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,727,213 GBP2023-12-31
Property, Plant & Equipment
Buildings
11,514,465 GBP2023-12-31
8,287,373 GBP2022-12-31
Plant and equipment
4,559,119 GBP2023-12-31
3,906,299 GBP2022-12-31
Other
2,751 GBP2023-12-31
3,068 GBP2022-12-31
Raw materials and consumables
22,736,258 GBP2023-12-31
16,865,799 GBP2022-12-31
Finished Goods/Goods for Resale
2,252,170 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
10,267,463 GBP2023-12-31
9,269,994 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,394,063 GBP2023-12-31
5,858,974 GBP2022-12-31
Other Debtors
Current
571,762 GBP2023-12-31
1,570,340 GBP2022-12-31
Prepayments/Accrued Income
Current
494,307 GBP2023-12-31
366,544 GBP2022-12-31
Bank Overdrafts
-3,403,565 GBP2023-12-31
-6,893,626 GBP2022-12-31
Cash and Cash Equivalents
10,512,607 GBP2023-12-31
-2,214,118 GBP2022-12-31
Bank Overdrafts
Current
3,403,565 GBP2023-12-31
6,893,626 GBP2022-12-31
Trade Creditors/Trade Payables
Current
8,861,525 GBP2023-12-31
7,967,448 GBP2022-12-31
Amounts owed to group undertakings
Current
14,042,389 GBP2023-12-31
4,104,136 GBP2022-12-31
Corporation Tax Payable
Current
462,738 GBP2023-12-31
331,866 GBP2022-12-31
Taxation/Social Security Payable
Current
389,299 GBP2023-12-31
303,651 GBP2022-12-31
Other Creditors
Current
44,289 GBP2023-12-31
140,521 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,768,528 GBP2023-12-31
1,536,561 GBP2022-12-31
Creditors
Current
29,972,333 GBP2023-12-31
21,277,809 GBP2022-12-31
Net Deferred Tax Liability/Asset
-2,120,468 GBP2023-12-31
-1,719,455 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-401,013 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-2,132,312 GBP2023-12-31
-1,731,299 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,601 shares2023-12-31
60,601 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
294,663 GBP2023-12-31
196,746 GBP2022-12-31
Between one and five year
397,009 GBP2023-12-31
164,701 GBP2022-12-31
More than five year
15,250 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
706,922 GBP2023-12-31
361,447 GBP2022-12-31