32990 - Other Manufacturing N.e.c.
72190 - Other Research And Experimental Development On Natural Sciences And Engineering
Average Number of Employees
1492023-01-01 ~ 2023-12-31
1282022-01-01 ~ 2022-12-31
Turnover/Revenue
20,626,992 GBP2023-01-01 ~ 2023-12-31
13,400,963 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-21,308,209 GBP2023-01-01 ~ 2023-12-31
-14,697,526 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
-681,217 GBP2023-01-01 ~ 2023-12-31
-1,296,563 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,510,250 GBP2023-01-01 ~ 2023-12-31
-3,238,522 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-3,039,304 GBP2023-01-01 ~ 2023-12-31
-4,535,085 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,196,331 GBP2023-01-01 ~ 2023-12-31
-4,671,054 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
-19,716,435 GBP2023-12-31
-16,440,181 GBP2022-12-31
-11,959,593 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-3,276,254 GBP2023-01-01 ~ 2023-12-31
-4,480,588 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,155,696 GBP2023-12-31
2,493,295 GBP2022-12-31
Fixed Assets
2,155,696 GBP2023-12-31
2,493,295 GBP2022-12-31
Total Inventories
289,161 GBP2023-12-31
875,551 GBP2022-12-31
Debtors
Non-current
201,817 GBP2023-12-31
Current
17,502,825 GBP2023-12-31
10,070,898 GBP2022-12-31
Cash at bank and in hand
823,470 GBP2023-12-31
1,657,662 GBP2022-12-31
Current Assets
18,817,273 GBP2023-12-31
12,604,111 GBP2022-12-31
Net Current Assets/Liabilities
7,031,431 GBP2023-12-31
-1,410,279 GBP2022-12-31
Total Assets Less Current Liabilities
9,187,127 GBP2023-12-31
1,083,016 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-3,578,353 GBP2023-12-31
-3,441,093 GBP2022-12-31
Net Assets/Liabilities
4,343,366 GBP2023-12-31
-2,529,077 GBP2022-12-31
Equity
Called up share capital
5,561,669 GBP2023-12-31
5,561,665 GBP2022-12-31
Share premium
18,498,132 GBP2023-12-31
8,349,439 GBP2022-12-31
Equity
4,343,366 GBP2023-12-31
-2,529,077 GBP2022-12-31
Audit Fees/Expenses
74,100 GBP2023-01-01 ~ 2023-12-31
89,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,884,459 GBP2023-01-01 ~ 2023-12-31
5,458,578 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
815,081 GBP2023-01-01 ~ 2023-12-31
684,160 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,096,227 GBP2023-01-01 ~ 2023-12-31
6,459,748 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
150,340 GBP2023-01-01 ~ 2023-12-31
147,618 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-751,777 GBP2023-01-01 ~ 2023-12-31
-887,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
866,741 GBP2023-12-31
627,124 GBP2022-12-31
Motor vehicles
41,370 GBP2023-12-31
41,370 GBP2022-12-31
Furniture and fittings
676,739 GBP2023-12-31
868,436 GBP2022-12-31
Other
3,043,967 GBP2023-12-31
3,043,967 GBP2022-12-31
Office equipment
146,852 GBP2023-12-31
386,220 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,061,909 GBP2023-12-31
5,235,359 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-186,678 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-191,697 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-433,813 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
528,504 GBP2022-12-31
Motor vehicles
33,278 GBP2022-12-31
Furniture and fittings
698,200 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,742,064 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
130,604 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
3,288 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
38,376 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
501,642 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-114,190 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-167,865 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-337,493 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
544,918 GBP2023-12-31
Motor vehicles
36,566 GBP2023-12-31
Furniture and fittings
568,711 GBP2023-12-31
Other
1,537,185 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,906,213 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
321,823 GBP2023-12-31
98,620 GBP2022-12-31
Motor vehicles
4,804 GBP2023-12-31
8,092 GBP2022-12-31
Furniture and fittings
108,028 GBP2023-12-31
170,236 GBP2022-12-31
Other
1,506,782 GBP2023-12-31
1,830,554 GBP2022-12-31
Office equipment
146,852 GBP2023-12-31
386,220 GBP2022-12-31
Finished Goods/Goods for Resale
289,161 GBP2023-12-31
875,551 GBP2022-12-31
Other Debtors
Non-current
201,817 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,105,862 GBP2023-12-31
1,661,905 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
64,731 GBP2022-12-31
Other Debtors
Current
9,456 GBP2023-12-31
13,667 GBP2022-12-31
Prepayments/Accrued Income
Current
378,006 GBP2023-12-31
478,805 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
765,825 GBP2023-12-31
477,347 GBP2022-12-31
Trade Creditors/Trade Payables
Current
481,387 GBP2023-12-31
2,278,159 GBP2022-12-31
Amounts owed to group undertakings
Current
7,211,763 GBP2023-12-31
9,744,121 GBP2022-12-31
Taxation/Social Security Payable
Current
364,635 GBP2023-12-31
634,010 GBP2022-12-31
Other Creditors
Current
138,775 GBP2023-12-31
258,218 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,570,973 GBP2023-12-31
377,580 GBP2022-12-31
Creditors
Current
11,785,842 GBP2023-12-31
14,014,390 GBP2022-12-31
Amounts owed to group undertakings
Non-current
3,578,353 GBP2023-12-31
3,441,093 GBP2022-12-31
Creditors
Non-current
3,578,353 GBP2023-12-31
3,441,093 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,561,669 shares2023-12-31
5,561,665 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
297,234 GBP2023-12-31
364,149 GBP2022-12-31
Between one and five year
1,339,501 GBP2023-12-31
447,951 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,636,735 GBP2023-12-31
812,100 GBP2022-12-31