72190 - Other Research And Experimental Development On Natural Sciences And Engineering
Intangible Assets
4,136,000 GBP2023-12-31
4,064,000 GBP2022-12-31
Property, Plant & Equipment
61,000 GBP2023-12-31
102,000 GBP2022-12-31
Fixed Assets
4,197,000 GBP2023-12-31
4,166,000 GBP2022-12-31
Total Inventories
92,000 GBP2023-12-31
140,000 GBP2022-12-31
Debtors
Current
430,000 GBP2023-12-31
519,000 GBP2022-12-31
Cash at bank and in hand
1,000 GBP2023-12-31
7,000 GBP2022-12-31
Current Assets
523,000 GBP2023-12-31
666,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,058,000 GBP2023-12-31
-943,000 GBP2022-12-31
Net Current Assets/Liabilities
-535,000 GBP2023-12-31
-277,000 GBP2022-12-31
Total Assets Less Current Liabilities
3,662,000 GBP2023-12-31
3,889,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,307,000 GBP2023-12-31
-2,430,000 GBP2022-12-31
Net Assets/Liabilities
1,355,000 GBP2023-12-31
1,459,000 GBP2022-12-31
Equity
Called up share capital
3,374,000 GBP2023-12-31
3,374,000 GBP2022-12-31
Revaluation reserve
8,000 GBP2023-12-31
8,000 GBP2022-12-31
Other miscellaneous reserve
688,000 GBP2023-12-31
688,000 GBP2022-12-31
Retained earnings (accumulated losses)
-2,715,000 GBP2023-12-31
-2,611,000 GBP2022-12-31
Equity
1,355,000 GBP2023-12-31
1,459,000 GBP2022-12-31
Intangible Assets - Gross Cost
Development expenditure
4,998,000 GBP2023-12-31
4,698,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
862,000 GBP2023-12-31
634,000 GBP2022-12-31
Intangible Assets
Development expenditure
4,136,000 GBP2023-12-31
4,064,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
686,000 GBP2023-12-31
838,000 GBP2022-12-31
Furniture and fittings
12,000 GBP2023-12-31
12,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
698,000 GBP2023-12-31
850,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-173,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-173,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
739,000 GBP2022-12-31
Furniture and fittings
9,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
748,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
31,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
1,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
32,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-143,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-143,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
627,000 GBP2023-12-31
Furniture and fittings
10,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
637,000 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
59,000 GBP2023-12-31
99,000 GBP2022-12-31
Furniture and fittings
2,000 GBP2023-12-31
3,000 GBP2022-12-31
Value of work in progress
17,000 GBP2023-12-31
19,000 GBP2022-12-31
Finished Goods/Goods for Resale
75,000 GBP2023-12-31
121,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
232,000 GBP2023-12-31
263,000 GBP2022-12-31
Other Debtors
Current
54,000 GBP2023-12-31
65,000 GBP2022-12-31
Prepayments/Accrued Income
Current
87,000 GBP2023-12-31
80,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
57,000 GBP2023-12-31
111,000 GBP2022-12-31
Cash and Cash Equivalents
1,000 GBP2023-12-31
7,000 GBP2022-12-31
Other Remaining Borrowings
Current
215,000 GBP2023-12-31
223,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
546,000 GBP2023-12-31
493,000 GBP2022-12-31
Taxation/Social Security Payable
Current
63,000 GBP2023-12-31
114,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
22,000 GBP2023-12-31
17,000 GBP2022-12-31
Other Creditors
Current
157,000 GBP2023-12-31
69,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
55,000 GBP2023-12-31
27,000 GBP2022-12-31
Creditors
Current
1,058,000 GBP2023-12-31
943,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
2,060,000 GBP2023-12-31
1,819,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
19,000 GBP2023-12-31
31,000 GBP2022-12-31
Trade Creditors/Trade Payables
Non-current
197,000 GBP2023-12-31
197,000 GBP2022-12-31
Creditors
Non-current
2,307,000 GBP2023-12-31
2,430,000 GBP2022-12-31
Total Borrowings
2,275,000 GBP2023-12-31
2,042,000 GBP2022-12-31
Minimum gross finance lease payments owing
40,000 GBP2023-12-31
48,000 GBP2022-12-31