72190 - Other Research And Experimental Development On Natural Sciences And Engineering
Average Number of Employees
2322023-01-01 ~ 2023-12-31
2682022-01-01 ~ 2022-12-31
Turnover/Revenue
17,331,887 GBP2023-01-01 ~ 2023-12-31
22,590,159 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,404,100 GBP2023-01-01 ~ 2023-12-31
-10,434,613 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,927,787 GBP2023-01-01 ~ 2023-12-31
12,155,546 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-222,591 GBP2023-01-01 ~ 2023-12-31
-402,503 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-13,160,966 GBP2023-01-01 ~ 2023-12-31
-12,710,786 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-5,732,823 GBP2023-01-01 ~ 2023-12-31
-474,399 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-6,232,419 GBP2023-01-01 ~ 2023-12-31
-626,548 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-5,841,280 GBP2023-01-01 ~ 2023-12-31
-177,998 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
520,372 GBP2023-12-31
743,388 GBP2022-12-31
Property, Plant & Equipment
4,624,407 GBP2023-12-31
3,866,219 GBP2022-12-31
Fixed Assets - Investments
990 GBP2023-12-31
Fixed Assets
5,145,769 GBP2023-12-31
4,609,607 GBP2022-12-31
Total Inventories
7,647,531 GBP2023-12-31
8,906,655 GBP2022-12-31
Debtors
Current
6,212,883 GBP2023-12-31
9,124,141 GBP2022-12-31
Cash at bank and in hand
1,544,097 GBP2023-12-31
335,806 GBP2022-12-31
Current Assets
15,404,511 GBP2023-12-31
18,366,602 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-15,883,635 GBP2022-12-31
Net Current Assets/Liabilities
3,950,714 GBP2023-12-31
2,482,967 GBP2022-12-31
Total Assets Less Current Liabilities
9,096,483 GBP2023-12-31
7,092,574 GBP2022-12-31
Net Assets/Liabilities
8,661,428 GBP2023-12-31
6,502,708 GBP2022-12-31
Equity
Called up share capital
8,700,353 GBP2023-12-31
700,353 GBP2022-12-31
700,353 GBP2022-01-01
Share premium
12,434,989 GBP2023-12-31
12,434,989 GBP2022-12-31
12,434,989 GBP2022-01-01
Retained earnings (accumulated losses)
-12,473,914 GBP2023-12-31
-6,632,634 GBP2022-12-31
-6,454,636 GBP2022-01-01
Equity
8,661,428 GBP2023-12-31
6,502,708 GBP2022-12-31
6,680,706 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-5,841,280 GBP2023-01-01 ~ 2023-12-31
-177,998 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
8,000,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
8,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-01-01 ~ 2023-12-31
Office equipment
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
27,500 GBP2023-01-01 ~ 2023-12-31
30,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
9,250,026 GBP2023-01-01 ~ 2023-12-31
8,576,055 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,127,808 GBP2023-01-01 ~ 2023-12-31
1,180,193 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
10,902,230 GBP2023-01-01 ~ 2023-12-31
10,200,921 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-139,366 GBP2023-01-01 ~ 2023-12-31
139,366 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,465,899 GBP2023-01-01 ~ 2023-12-31
-119,044 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
800,000 GBP2023-12-31
800,000 GBP2022-12-31
Goodwill
315,083 GBP2023-12-31
315,083 GBP2022-12-31
Intangible Assets - Gross Cost
1,115,083 GBP2023-12-31
1,115,083 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
426,667 GBP2023-12-31
266,667 GBP2022-12-31
Goodwill
168,044 GBP2023-12-31
105,028 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
594,711 GBP2023-12-31
371,695 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
223,016 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
373,333 GBP2023-12-31
533,333 GBP2022-12-31
Goodwill
147,039 GBP2023-12-31
210,055 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
863,195 GBP2023-12-31
511,468 GBP2022-12-31
Plant and equipment
5,725,403 GBP2023-12-31
3,766,658 GBP2022-12-31
Office equipment
3,263,243 GBP2023-12-31
2,603,252 GBP2022-12-31
Other
819,310 GBP2023-12-31
1,680,363 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-18,170 GBP2023-01-01 ~ 2023-12-31
Other
-375,432 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,301,782 GBP2022-12-31
Office equipment
1,959,214 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
841,777 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
462,575 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,610 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,139,949 GBP2023-12-31
Office equipment
2,415,026 GBP2023-12-31
Property, Plant & Equipment
Buildings
371,426 GBP2023-12-31
76,942 GBP2022-12-31
Plant and equipment
2,585,454 GBP2023-12-31
1,464,876 GBP2022-12-31
Office equipment
848,217 GBP2023-12-31
644,038 GBP2022-12-31
Other
819,310 GBP2023-12-31
1,680,363 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,671,151 GBP2023-12-31
8,561,741 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-400,365 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,695,522 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
1,361,595 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-10,373 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,046,744 GBP2023-12-31
Raw materials and consumables
1,868,610 GBP2023-12-31
2,110,240 GBP2022-12-31
Value of work in progress
1,628,712 GBP2023-12-31
437,928 GBP2022-12-31
Finished Goods/Goods for Resale
4,150,209 GBP2023-12-31
6,358,487 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
177,738 GBP2023-12-31
359,441 GBP2022-12-31
Other Debtors
Current
1,295,972 GBP2023-12-31
855,090 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,394,563 GBP2023-12-31
7,544,295 GBP2022-12-31
Prepayments/Accrued Income
Current
339,999 GBP2023-12-31
365,315 GBP2022-12-31
Cash and Cash Equivalents
1,544,097 GBP2023-12-31
335,806 GBP2022-12-31
Trade Creditors/Trade Payables
Current
661,029 GBP2023-12-31
1,647,628 GBP2022-12-31
Amounts owed to group undertakings
Current
5,869,871 GBP2023-12-31
9,176,559 GBP2022-12-31
Taxation/Social Security Payable
Current
422,545 GBP2023-12-31
306,379 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,459,583 GBP2023-12-31
4,672,629 GBP2022-12-31
Other Creditors
Current
22,172 GBP2022-12-31
Corporation Tax Payable
Current
40,769 GBP2023-12-31
58,268 GBP2022-12-31
Creditors
Current
11,453,797 GBP2023-12-31
15,883,635 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
139,366 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
614,946 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,338,285 shares2023-12-31
338,285 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.202023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
349,084 shares2023-12-31
349,084 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.202023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
991,011 shares2023-12-31
991,011 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.202023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,823,385 shares2023-12-31
1,823,385 shares2022-12-31
Par Value of Share
Class 4 ordinary share
0.202023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
496,704 GBP2023-12-31
151,510 GBP2022-12-31
Between one and five year
1,818,211 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,314,915 GBP2023-12-31
151,510 GBP2022-12-31