Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Intangible Assets
11,460,000 GBP2023-12-31
2,753,000 GBP2022-12-31
Property, Plant & Equipment
427,000 GBP2023-12-31
73,000 GBP2022-12-31
Fixed Assets - Investments
539,000 GBP2023-12-31
1,000 GBP2022-12-31
Fixed Assets
12,426,000 GBP2023-12-31
2,827,000 GBP2022-12-31
Total Inventories
13,844,000 GBP2023-12-31
10,170,000 GBP2022-12-31
Debtors
Current
8,700,000 GBP2023-12-31
8,442,000 GBP2022-12-31
Cash at bank and in hand
4,629,000 GBP2023-12-31
8,767,000 GBP2022-12-31
Current Assets
27,173,000 GBP2023-12-31
27,379,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-22,542,000 GBP2023-12-31
-16,125,000 GBP2022-12-31
Net Current Assets/Liabilities
4,631,000 GBP2023-12-31
11,254,000 GBP2022-12-31
Total Assets Less Current Liabilities
17,057,000 GBP2023-12-31
14,081,000 GBP2022-12-31
Net Assets/Liabilities
16,619,000 GBP2023-12-31
13,687,000 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
22,456,000 GBP2023-12-31
22,453,000 GBP2022-12-31
22,450,000 GBP2022-01-01
Capital redemption reserve
7,567,000 GBP2023-12-31
7,567,000 GBP2022-12-31
7,567,000 GBP2022-01-01
Retained earnings (accumulated losses)
-13,405,000 GBP2023-12-31
-16,334,000 GBP2022-12-31
-16,855,000 GBP2022-01-01
Profit/Loss
2,929,000 GBP2023-01-01 ~ 2023-12-31
521,000 GBP2022-01-01 ~ 2022-12-31
Equity
16,619,000 GBP2023-12-31
13,687,000 GBP2022-12-31
13,163,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,929,000 GBP2023-01-01 ~ 2023-12-31
521,000 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
3,000 GBP2023-01-01 ~ 2023-12-31
3,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
13,000 GBP2023-12-31
13,000 GBP2022-12-31
Development expenditure
9,784,000 GBP2023-12-31
6,437,000 GBP2022-12-31
Goodwill
2,211,000 GBP2023-12-31
2,211,000 GBP2022-12-31
Intangible Assets - Gross Cost
17,928,000 GBP2023-12-31
8,661,000 GBP2022-12-31
Computer software
5,920,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
12,000 GBP2023-12-31
11,000 GBP2022-12-31
Development expenditure
5,356,000 GBP2023-12-31
5,018,000 GBP2022-12-31
Goodwill
1,100,000 GBP2023-12-31
879,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,468,000 GBP2023-12-31
5,908,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
560,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,000 GBP2023-12-31
2,000 GBP2022-12-31
Development expenditure
4,428,000 GBP2023-12-31
1,419,000 GBP2022-12-31
Goodwill
1,111,000 GBP2023-12-31
1,332,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Other
1,239,000 GBP2023-12-31
1,239,000 GBP2022-12-31
Furniture and fittings
426,000 GBP2023-12-31
344,000 GBP2022-12-31
Office equipment
480,000 GBP2023-12-31
161,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,145,000 GBP2023-12-31
1,744,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
305,000 GBP2022-12-31
Office equipment
127,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,671,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
28,000 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
19,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
47,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
1,239,000 GBP2023-12-31
Furniture and fittings
333,000 GBP2023-12-31
Office equipment
146,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,718,000 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
93,000 GBP2023-12-31
39,000 GBP2022-12-31
Office equipment
334,000 GBP2023-12-31
34,000 GBP2022-12-31
Finished Goods/Goods for Resale
13,844,000 GBP2023-12-31
10,170,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
177,000 GBP2023-12-31
31,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,847,000 GBP2023-12-31
6,573,000 GBP2022-12-31
Other Debtors
Current
67,000 GBP2023-12-31
105,000 GBP2022-12-31
Prepayments/Accrued Income
Current
345,000 GBP2023-12-31
412,000 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
264,000 GBP2023-12-31
1,321,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
9,598,000 GBP2023-12-31
5,814,000 GBP2022-12-31
Corporation Tax Payable
Current
44,000 GBP2023-12-31
22,000 GBP2022-12-31
Taxation/Social Security Payable
Current
2,539,000 GBP2023-12-31
1,120,000 GBP2022-12-31
Other Creditors
Current
1,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
10,361,000 GBP2023-12-31
9,168,000 GBP2022-12-31
Creditors
Current
22,542,000 GBP2023-12-31
16,125,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
264,000 GBP2023-12-31
1,321,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,057,000 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
667,000 shares2023-12-31
Class 2 ordinary share
1,807,000 shares2023-12-31
1,810,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.0002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
5,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.1002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
270,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.0012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
215,000 GBP2023-12-31
161,000 GBP2022-12-31
Between one and five year
54,000 GBP2023-12-31
215,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
269,000 GBP2023-12-31
376,000 GBP2022-12-31