Average Number of Employees
482023-01-01 ~ 2023-12-31
402022-01-01 ~ 2022-12-31
Intangible Assets
27,589 GBP2023-12-31
39,488 GBP2022-12-31
Property, Plant & Equipment
100,218 GBP2023-12-31
115,637 GBP2022-12-31
Fixed Assets
127,807 GBP2023-12-31
155,125 GBP2022-12-31
Total Inventories
2,410,071 GBP2023-12-31
2,096,838 GBP2022-12-31
Debtors
Non-current
210,000 GBP2023-12-31
210,000 GBP2022-12-31
Current
2,132,428 GBP2023-12-31
2,300,634 GBP2022-12-31
Cash at bank and in hand
75,497 GBP2023-12-31
63,268 GBP2022-12-31
Current Assets
4,827,996 GBP2023-12-31
4,670,740 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,751,653 GBP2023-12-31
-1,660,028 GBP2022-12-31
Net Current Assets/Liabilities
3,076,343 GBP2023-12-31
3,010,712 GBP2022-12-31
Total Assets Less Current Liabilities
3,204,150 GBP2023-12-31
3,165,837 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-881,420 GBP2023-12-31
-1,205,537 GBP2022-12-31
Net Assets/Liabilities
2,292,894 GBP2023-12-31
1,932,354 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
Retained earnings (accumulated losses)
2,292,892 GBP2023-12-31
1,932,352 GBP2022-12-31
Equity
2,292,894 GBP2023-12-31
1,932,354 GBP2022-12-31
Intangible Assets - Gross Cost
Development expenditure
2,904,114 GBP2023-12-31
2,904,114 GBP2022-12-31
Computer software
54,336 GBP2023-12-31
52,651 GBP2022-12-31
Intangible Assets - Gross Cost
2,958,450 GBP2023-12-31
2,956,765 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,904,114 GBP2023-12-31
2,904,114 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,930,861 GBP2023-12-31
2,917,277 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
13,584 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
441,349 GBP2023-12-31
418,435 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
302,798 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
38,333 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
341,131 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
100,218 GBP2023-12-31
115,637 GBP2022-12-31
Raw materials and consumables
1,210,138 GBP2023-12-31
884,341 GBP2022-12-31
Value of work in progress
444,828 GBP2023-12-31
510,070 GBP2022-12-31
Finished Goods/Goods for Resale
755,105 GBP2023-12-31
702,427 GBP2022-12-31
Other Debtors
Non-current
210,000 GBP2023-12-31
210,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
190,853 GBP2023-12-31
470,495 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,641,108 GBP2023-12-31
1,578,716 GBP2022-12-31
Other Debtors
Current
249,135 GBP2023-12-31
171,716 GBP2022-12-31
Prepayments/Accrued Income
Current
51,332 GBP2023-12-31
79,707 GBP2022-12-31
Bank Borrowings
Current
300,000 GBP2023-12-31
179,700 GBP2022-12-31
Trade Creditors/Trade Payables
Current
449,391 GBP2023-12-31
409,341 GBP2022-12-31
Amounts owed to group undertakings
Current
801,929 GBP2023-12-31
799,484 GBP2022-12-31
Taxation/Social Security Payable
Current
56,025 GBP2023-12-31
54,783 GBP2022-12-31
Other Creditors
Current
15,459 GBP2023-12-31
25,110 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
128,849 GBP2023-12-31
191,610 GBP2022-12-31
Creditors
Current
1,751,653 GBP2023-12-31
1,660,028 GBP2022-12-31
Bank Borrowings
Non-current
881,420 GBP2023-12-31
1,205,537 GBP2022-12-31
Current, Amounts falling due within one year
300,000 GBP2023-12-31
179,700 GBP2022-12-31
Non-current, Between one and two years
881,420 GBP2023-12-31
300,000 GBP2022-12-31
Non-current, Between two and five year
905,537 GBP2022-12-31
Total Borrowings
1,181,420 GBP2023-12-31
1,385,237 GBP2022-12-31
Net Deferred Tax Liability/Asset
-29,836 GBP2023-12-31
-27,946 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,890 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-30,988 GBP2023-12-31
-37,605 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
2 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31