74909 - Other Professional, Scientific And Technical Activities N.e.c.
Average Number of Employees
332023-01-01 ~ 2023-12-31
322022-01-01 ~ 2022-12-31
Intangible Assets
592,374 GBP2023-12-31
629,063 GBP2022-12-31
Property, Plant & Equipment
533,067 GBP2023-12-31
253,112 GBP2022-12-31
Fixed Assets
1,125,441 GBP2023-12-31
882,175 GBP2022-12-31
Total Inventories
1,922,570 GBP2023-12-31
1,953,832 GBP2022-12-31
Debtors
1,281,725 GBP2023-12-31
435,745 GBP2022-12-31
Cash at bank and in hand
240,223 GBP2023-12-31
907,975 GBP2022-12-31
Current Assets
3,444,518 GBP2023-12-31
3,297,552 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,032,618 GBP2023-12-31
-818,807 GBP2022-12-31
Net Current Assets/Liabilities
2,411,900 GBP2023-12-31
2,478,745 GBP2022-12-31
Total Assets Less Current Liabilities
3,537,341 GBP2023-12-31
3,360,920 GBP2022-12-31
Net Assets/Liabilities
3,283,241 GBP2023-12-31
3,146,457 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2022-01-01
Share premium
2,079 GBP2023-12-31
2,079 GBP2022-12-31
2,079 GBP2022-01-01
Retained earnings (accumulated losses)
3,280,162 GBP2023-12-31
3,143,378 GBP2022-12-31
2,747,452 GBP2022-01-01
Equity
3,283,241 GBP2023-12-31
3,146,457 GBP2022-12-31
2,750,531 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
437,157 GBP2023-01-01 ~ 2023-12-31
600,745 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
437,157 GBP2023-01-01 ~ 2023-12-31
600,745 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,373 GBP2023-01-01 ~ 2023-12-31
-204,819 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-300,373 GBP2023-01-01 ~ 2023-12-31
-204,819 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
332023-01-01 ~ 2023-12-31
Computers
252023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
5,273 GBP2023-12-31
5,273 GBP2022-12-31
Development expenditure
1,508,556 GBP2023-12-31
1,428,523 GBP2022-12-31
Intangible Assets - Gross Cost
1,513,829 GBP2023-12-31
1,433,796 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
5,273 GBP2023-12-31
5,273 GBP2022-12-31
Development expenditure
916,182 GBP2023-12-31
799,460 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
921,455 GBP2023-12-31
804,733 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
116,722 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
592,374 GBP2023-12-31
629,063 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
505,438 GBP2023-12-31
293,867 GBP2022-12-31
Plant and equipment
743,799 GBP2023-12-31
597,338 GBP2022-12-31
Motor vehicles
22,133 GBP2023-12-31
22,133 GBP2022-12-31
Furniture and fittings
134,280 GBP2023-12-31
87,420 GBP2022-12-31
Computers
269,661 GBP2023-12-31
253,253 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,697,745 GBP2023-12-31
1,254,011 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
9,271 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
392,570 GBP2022-12-31
Motor vehicles
922 GBP2022-12-31
Furniture and fittings
86,581 GBP2022-12-31
Computers
236,550 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,000,899 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
130,864 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
5,533 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
2,579 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
9,360 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
163,779 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
523,434 GBP2023-12-31
Motor vehicles
6,455 GBP2023-12-31
Furniture and fittings
89,160 GBP2023-12-31
Computers
245,910 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,164,678 GBP2023-12-31
Property, Plant & Equipment
Buildings
206,280 GBP2023-12-31
9,591 GBP2022-12-31
Plant and equipment
220,365 GBP2023-12-31
204,768 GBP2022-12-31
Motor vehicles
15,678 GBP2023-12-31
21,211 GBP2022-12-31
Furniture and fittings
45,120 GBP2023-12-31
839 GBP2022-12-31
Computers
23,751 GBP2023-12-31
16,703 GBP2022-12-31
Raw materials and consumables
1,568,084 GBP2023-12-31
1,255,149 GBP2022-12-31
Value of work in progress
84,034 GBP2023-12-31
4,029 GBP2022-12-31
Finished Goods/Goods for Resale
270,452 GBP2023-12-31
694,654 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
708,298 GBP2023-12-31
212,018 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
430,017 GBP2023-12-31
99,049 GBP2022-12-31
Other Debtors
Current
61,410 GBP2023-12-31
47,455 GBP2022-12-31
Prepayments/Accrued Income
Current
82,000 GBP2023-12-31
77,223 GBP2022-12-31
Debtors
Current
1,281,725 GBP2023-12-31
435,745 GBP2022-12-31
Cash and Cash Equivalents
240,223 GBP2023-12-31
907,975 GBP2022-12-31
Net Deferred Tax Liability/Asset
-220,350 GBP2023-12-31
-214,463 GBP2022-12-31
-217,525 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-5,887 GBP2023-01-01 ~ 2023-12-31
3,062 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-214,463 GBP2023-12-31
-214,775 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 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
140,118 GBP2023-12-31
130,216 GBP2022-12-31
Between one and five year
720,005 GBP2023-12-31
157,153 GBP2022-12-31
More than five year
846,056 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,706,179 GBP2023-12-31
287,369 GBP2022-12-31