72190 - Other Research And Experimental Development On Natural Sciences And Engineering
Average Number of Employees
2112024-01-01 ~ 2024-12-31
2322023-01-01 ~ 2023-12-31
Turnover/Revenue
22,657,432 GBP2024-01-01 ~ 2024-12-31
17,331,887 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-13,386,283 GBP2024-01-01 ~ 2024-12-31
-10,404,100 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,271,149 GBP2024-01-01 ~ 2024-12-31
6,927,787 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-360,670 GBP2024-01-01 ~ 2024-12-31
-222,591 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,921,353 GBP2024-01-01 ~ 2024-12-31
-13,160,966 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-498,269 GBP2024-01-01 ~ 2024-12-31
-5,732,823 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-417,892 GBP2024-01-01 ~ 2024-12-31
-499,596 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-916,161 GBP2024-01-01 ~ 2024-12-31
-6,232,419 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-799,636 GBP2024-01-01 ~ 2024-12-31
-5,841,280 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
297,355 GBP2024-12-31
520,372 GBP2023-12-31
Property, Plant & Equipment
4,814,440 GBP2024-12-31
4,624,407 GBP2023-12-31
Fixed Assets - Investments
2,961,806 GBP2024-12-31
990 GBP2023-12-31
Fixed Assets
8,073,601 GBP2024-12-31
5,145,769 GBP2023-12-31
Total Inventories
9,879,392 GBP2024-12-31
7,647,531 GBP2023-12-31
Debtors
Current
7,235,853 GBP2024-12-31
6,212,883 GBP2023-12-31
Cash at bank and in hand
845,456 GBP2024-12-31
1,544,097 GBP2023-12-31
Current Assets
17,960,701 GBP2024-12-31
15,404,511 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-13,807,596 GBP2024-12-31
Net Current Assets/Liabilities
4,153,105 GBP2024-12-31
3,950,714 GBP2023-12-31
Total Assets Less Current Liabilities
12,226,706 GBP2024-12-31
9,096,483 GBP2023-12-31
Net Assets/Liabilities
11,861,792 GBP2024-12-31
8,661,428 GBP2023-12-31
Equity
Called up share capital
12,700,353 GBP2024-12-31
8,700,353 GBP2023-12-31
700,353 GBP2023-01-01
Share premium
12,434,989 GBP2024-12-31
12,434,989 GBP2023-12-31
12,434,989 GBP2023-01-01
Retained earnings (accumulated losses)
-13,273,550 GBP2024-12-31
-12,473,914 GBP2023-12-31
-6,632,634 GBP2023-01-01
Equity
11,861,792 GBP2024-12-31
8,661,428 GBP2023-12-31
6,502,708 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-799,636 GBP2024-01-01 ~ 2024-12-31
-5,841,280 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
4,000,000 GBP2024-01-01 ~ 2024-12-31
8,000,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
4,000,000 GBP2024-01-01 ~ 2024-12-31
8,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-01-01 ~ 2024-12-31
Office equipment
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
30,000 GBP2024-01-01 ~ 2024-12-31
27,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
9,227,179 GBP2024-01-01 ~ 2024-12-31
9,250,026 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,156,980 GBP2024-01-01 ~ 2024-12-31
1,127,808 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,893,619 GBP2024-01-01 ~ 2024-12-31
10,902,230 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
22,138 GBP2024-01-01 ~ 2024-12-31
-139,366 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-229,040 GBP2024-01-01 ~ 2024-12-31
-1,465,899 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
800,000 GBP2024-12-31
800,000 GBP2023-12-31
Goodwill
315,083 GBP2024-12-31
315,083 GBP2023-12-31
Intangible Assets - Gross Cost
1,115,083 GBP2024-12-31
1,115,083 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
586,667 GBP2024-12-31
426,667 GBP2023-12-31
Goodwill
231,061 GBP2024-12-31
168,044 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
817,728 GBP2024-12-31
594,711 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
223,017 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
213,333 GBP2024-12-31
373,333 GBP2023-12-31
Goodwill
84,022 GBP2024-12-31
147,039 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
965,156 GBP2024-12-31
863,195 GBP2023-12-31
Plant and equipment
7,264,006 GBP2024-12-31
5,725,403 GBP2023-12-31
Office equipment
3,561,111 GBP2024-12-31
3,263,243 GBP2023-12-31
Other
604,193 GBP2024-12-31
819,310 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,394,466 GBP2024-12-31
10,671,151 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-61,701 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-72,546 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,139,949 GBP2023-12-31
Office equipment
2,415,026 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,046,744 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
410,485 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
1,561,801 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-18,277 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-28,519 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,178,266 GBP2024-12-31
Office equipment
2,815,269 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,580,026 GBP2024-12-31
Property, Plant & Equipment
Buildings
378,665 GBP2024-12-31
371,426 GBP2023-12-31
Plant and equipment
3,085,740 GBP2024-12-31
2,585,454 GBP2023-12-31
Office equipment
745,842 GBP2024-12-31
848,217 GBP2023-12-31
Other
604,193 GBP2024-12-31
819,310 GBP2023-12-31
Raw materials and consumables
2,491,082 GBP2024-12-31
1,868,610 GBP2023-12-31
Value of work in progress
3,839,471 GBP2024-12-31
1,628,712 GBP2023-12-31
Finished Goods/Goods for Resale
3,548,839 GBP2024-12-31
4,150,209 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,007,751 GBP2024-12-31
177,738 GBP2023-12-31
Other Debtors
Current
1,184,492 GBP2024-12-31
1,295,972 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,664,061 GBP2024-12-31
4,394,563 GBP2023-12-31
Prepayments/Accrued Income
Current
379,549 GBP2024-12-31
339,999 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,134,416 GBP2024-12-31
661,029 GBP2023-12-31
Amounts owed to group undertakings
Current
8,224,699 GBP2024-12-31
5,869,871 GBP2023-12-31
Taxation/Social Security Payable
Current
338,903 GBP2024-12-31
422,545 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,035,167 GBP2024-12-31
4,459,583 GBP2023-12-31
Other Creditors
Current
3,082 GBP2024-12-31
Corporation Tax Payable
Current
46,056 GBP2024-12-31
40,769 GBP2023-12-31
Creditors
Current
13,807,596 GBP2024-12-31
11,453,797 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-22,139 GBP2024-01-01 ~ 2024-12-31
Net Deferred Tax Liability/Asset
-22,139 GBP2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-22,139 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,338,285 shares2024-12-31
40,338,285 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.202024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
349,084 shares2024-12-31
349,084 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.202024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
991,011 shares2024-12-31
991,011 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.202024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,823,385 shares2024-12-31
1,823,385 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.202024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
504,458 GBP2024-12-31
496,704 GBP2023-12-31
Between one and five year
1,447,866 GBP2024-12-31
1,818,211 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,952,324 GBP2024-12-31
2,314,915 GBP2023-12-31