72190 - Other Research And Experimental Development On Natural Sciences And Engineering
(expand)Other Interest Receivable/Similar Income (Finance Income)
24,872 GBP2023-01-01 ~ 2023-12-31
2,923 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-70,980 GBP2023-01-01 ~ 2023-12-31
-42,767 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,659,189 GBP2023-01-01 ~ 2023-12-31
1,241,143 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,374,127 GBP2023-01-01 ~ 2023-12-31
1,495,877 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
4,432 GBP2022-12-31
Property, Plant & Equipment
4,480,928 GBP2023-12-31
3,793,948 GBP2022-12-31
Fixed Assets - Investments
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Fixed Assets
4,481,928 GBP2023-12-31
3,799,380 GBP2022-12-31
Total Inventories
237,383 GBP2023-12-31
236,773 GBP2022-12-31
Debtors
Non-current
734,888 GBP2023-12-31
493,888 GBP2022-12-31
Current
2,853,461 GBP2023-12-31
2,901,778 GBP2022-12-31
Cash at bank and in hand
2,622,253 GBP2023-12-31
3,065,020 GBP2022-12-31
Current Assets
6,447,985 GBP2023-12-31
6,697,459 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,689,220 GBP2023-12-31
-3,818,373 GBP2022-12-31
Net Current Assets/Liabilities
3,758,765 GBP2023-12-31
2,879,086 GBP2022-12-31
Total Assets Less Current Liabilities
8,240,693 GBP2023-12-31
6,678,466 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-597,989 GBP2023-12-31
-678,760 GBP2022-12-31
Net Assets/Liabilities
7,197,704 GBP2023-12-31
5,839,768 GBP2022-12-31
Equity
Called up share capital
5,612 GBP2023-12-31
5,389 GBP2022-12-31
5,380 GBP2022-01-01
Share premium
1,605,103 GBP2023-12-31
1,573,244 GBP2022-12-31
1,572,023 GBP2022-01-01
Retained earnings (accumulated losses)
5,586,989 GBP2023-12-31
4,261,135 GBP2022-12-31
2,809,680 GBP2022-01-01
Equity
7,197,704 GBP2023-12-31
5,839,768 GBP2022-12-31
4,387,083 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,374,127 GBP2023-01-01 ~ 2023-12-31
1,495,877 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-52,358 GBP2023-01-01 ~ 2023-12-31
-52,358 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-52,358 GBP2023-01-01 ~ 2023-12-31
-52,358 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
223 GBP2023-01-01 ~ 2023-12-31
9 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
32,082 GBP2023-01-01 ~ 2023-12-31
1,230 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
810,153 GBP2023-01-01 ~ 2023-12-31
624,252 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
2,622,253 GBP2023-12-31
3,065,020 GBP2022-12-31
3,269,645 GBP2022-01-01
Wages/Salaries
5,952,856 GBP2023-01-01 ~ 2023-12-31
4,504,179 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
604,559 GBP2023-01-01 ~ 2023-12-31
465,339 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,345,319 GBP2023-01-01 ~ 2023-12-31
5,432,807 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
509,940 GBP2023-01-01 ~ 2023-12-31
360,630 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
285,062 GBP2023-01-01 ~ 2023-12-31
246,183 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
390,241 GBP2023-01-01 ~ 2023-12-31
235,817 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
154,653 GBP2023-12-31
168,730 GBP2022-12-31
Goodwill
86,000 GBP2023-12-31
86,000 GBP2022-12-31
Intangible Assets - Gross Cost
240,653 GBP2023-12-31
254,730 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
154,653 GBP2023-12-31
164,298 GBP2022-12-31
Goodwill
86,000 GBP2023-12-31
86,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
240,653 GBP2023-12-31
250,298 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
2,458 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
4,432 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,772,550 GBP2023-12-31
5,634,957 GBP2022-12-31
Furniture and fittings
94,522 GBP2023-12-31
236,507 GBP2022-12-31
Office equipment
488,594 GBP2023-12-31
379,594 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,950,590 GBP2023-12-31
6,580,294 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-51,487 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-151,937 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-237,528 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Other
299,792 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,182,070 GBP2022-12-31
Furniture and fittings
80,295 GBP2022-12-31
Office equipment
219,801 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,786,346 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
481,927 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
42,262 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
65,661 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
606,570 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
203,583 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
203,583 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-35,687 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-57,046 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-126,837 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,831,893 GBP2023-12-31
Furniture and fittings
65,511 GBP2023-12-31
Office equipment
285,462 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,469,662 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
3,940,657 GBP2023-12-31
3,452,887 GBP2022-12-31
Furniture and fittings
29,011 GBP2023-12-31
156,212 GBP2022-12-31
Office equipment
203,132 GBP2023-12-31
159,793 GBP2022-12-31
Other
299,792 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
1,481,277 GBP2023-12-31
1,370,945 GBP2022-12-31
Raw materials and consumables
237,383 GBP2023-12-31
236,773 GBP2022-12-31
Other Debtors
Non-current
734,888 GBP2023-12-31
493,888 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,258,208 GBP2023-12-31
1,717,068 GBP2022-12-31
Other Debtors
Current
8,035 GBP2023-12-31
2,914 GBP2022-12-31
Prepayments/Accrued Income
Current
803,584 GBP2023-12-31
718,999 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
783,634 GBP2023-12-31
462,797 GBP2022-12-31
Trade Creditors/Trade Payables
Current
413,087 GBP2023-12-31
839,182 GBP2022-12-31
Amounts owed to group undertakings
Current
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Taxation/Social Security Payable
Current
226,551 GBP2023-12-31
307,463 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
376,863 GBP2023-12-31
437,160 GBP2022-12-31
Other Creditors
Current
123,542 GBP2023-12-31
125,247 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,548,177 GBP2023-12-31
2,108,321 GBP2022-12-31
Creditors
Current
2,689,220 GBP2023-12-31
3,818,373 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
597,989 GBP2023-12-31
678,760 GBP2022-12-31
Minimum gross finance lease payments owing
1,077,305 GBP2023-12-31
1,216,020 GBP2022-12-31
Net Deferred Tax Liability/Asset
-445,000 GBP2023-12-31
-159,938 GBP2022-12-31
86,245 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-285,062 GBP2023-01-01 ~ 2023-12-31
-246,183 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-942,335 GBP2023-12-31
-832,335 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
321,474 shares2023-12-31
299,224 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
213,494 shares2023-12-31
213,494 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
26,179 shares2023-12-31
26,179 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
899,025 GBP2023-12-31
899,025 GBP2022-12-31
Between one and five year
1,708,213 GBP2023-12-31
2,607,238 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,607,238 GBP2023-12-31
3,506,263 GBP2022-12-31