72190 - Other Research And Experimental Development On Natural Sciences And Engineering
74909 - Other Professional, Scientific And Technical Activities N.e.c.
Cost of Sales
-3,595,332 GBP2024-01-01 ~ 2024-12-31
-3,565,527 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,380,358 GBP2024-01-01 ~ 2024-12-31
-4,476,393 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
63,835 GBP2024-01-01 ~ 2024-12-31
39,692 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-6,104 GBP2024-01-01 ~ 2024-12-31
-9,101 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,037,154 GBP2024-01-01 ~ 2024-12-31
717,200 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
947,812 GBP2024-01-01 ~ 2024-12-31
589,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
1,410 GBP2024-12-31
2,351 GBP2023-12-31
Property, Plant & Equipment
185,158 GBP2024-12-31
258,966 GBP2023-12-31
Fixed Assets
186,568 GBP2024-12-31
261,317 GBP2023-12-31
Debtors
3,505,574 GBP2024-12-31
2,397,863 GBP2023-12-31
Cash at bank and in hand
2,909,740 GBP2024-12-31
2,605,623 GBP2023-12-31
Current Assets
6,415,314 GBP2024-12-31
5,003,486 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,542,450 GBP2023-12-31
Net Current Assets/Liabilities
4,490,107 GBP2024-12-31
3,461,036 GBP2023-12-31
Total Assets Less Current Liabilities
4,676,675 GBP2024-12-31
3,722,353 GBP2023-12-31
Net Assets/Liabilities
4,389,763 GBP2024-12-31
3,441,951 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
4,389,663 GBP2024-12-31
3,441,851 GBP2023-12-31
2,877,351 GBP2022-12-31
Equity
4,389,763 GBP2024-12-31
3,441,951 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
947,812 GBP2024-01-01 ~ 2024-12-31
589,500 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-25,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,100 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
762024-01-01 ~ 2024-12-31
622023-01-01 ~ 2023-12-31
Wages/Salaries
4,616,110 GBP2024-01-01 ~ 2024-12-31
3,669,445 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
691,211 GBP2024-01-01 ~ 2024-12-31
471,584 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,797,110 GBP2024-01-01 ~ 2024-12-31
4,520,960 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
390,972 GBP2024-01-01 ~ 2024-12-31
360,370 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,897 GBP2024-01-01 ~ 2024-12-31
-2,444 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
422,482 GBP2024-12-31
422,482 GBP2023-12-31
Plant and equipment
853,952 GBP2024-12-31
731,585 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,276,434 GBP2024-12-31
1,154,067 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,235 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,235 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
363,619 GBP2024-12-31
299,446 GBP2023-12-31
Plant and equipment
727,657 GBP2024-12-31
595,655 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,091,276 GBP2024-12-31
895,101 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
132,887 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
197,060 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-885 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-885 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
58,863 GBP2024-12-31
Plant and equipment
126,295 GBP2024-12-31
135,930 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,854,487 GBP2024-12-31
763,652 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
65,033 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,093,636 GBP2024-12-31
864,733 GBP2023-12-31
Other Debtors
Current
5,050 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
276,746 GBP2024-12-31
191,205 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,505,574 GBP2024-12-31
Current, Amounts falling due within one year
2,397,863 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
145,000 GBP2024-12-31
145,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
209,502 GBP2024-12-31
206,499 GBP2023-12-31
Corporation Tax Payable
Current
207,419 GBP2024-12-31
173,022 GBP2023-12-31
Other Taxation & Social Security Payable
Current
333,295 GBP2024-12-31
220,033 GBP2023-12-31
Other Creditors
Current
2 GBP2024-12-31
4,117 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,029,989 GBP2024-12-31
793,779 GBP2023-12-31
Creditors
Current
1,925,207 GBP2024-12-31
1,542,450 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
72,500 GBP2024-12-31
217,500 GBP2023-12-31
Bank Borrowings
217,500 GBP2024-12-31
362,500 GBP2023-12-31
Total Borrowings
Current
145,000 GBP2024-12-31
145,000 GBP2023-12-31
Non-current
72,500 GBP2024-12-31
217,500 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
89,616 GBP2024-12-31
93,711 GBP2023-12-31
Between two and five year
6,904 GBP2024-12-31
114,709 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
96,520 GBP2024-12-31
208,420 GBP2023-12-31