Intangible Assets
579,464 GBP2023-06-30
544,982 GBP2022-12-31
Property, Plant & Equipment
1,098,702 GBP2023-06-30
1,063,051 GBP2022-12-31
Fixed Assets
1,678,166 GBP2023-06-30
1,608,033 GBP2022-12-31
Total Inventories
840,272 GBP2023-06-30
661,753 GBP2022-12-31
Debtors
521,106 GBP2023-06-30
713,081 GBP2022-12-31
Cash at bank and in hand
123,613 GBP2023-06-30
88,281 GBP2022-12-31
Current Assets
1,484,991 GBP2023-06-30
1,463,115 GBP2022-12-31
Creditors
-1,450,936 GBP2023-06-30
-1,243,323 GBP2022-12-31
Net Current Assets/Liabilities
34,055 GBP2023-06-30
219,792 GBP2022-12-31
Total Assets Less Current Liabilities
1,712,221 GBP2023-06-30
1,827,825 GBP2022-12-31
Net Assets/Liabilities
917,242 GBP2023-06-30
888,263 GBP2022-12-31
Equity
Called up share capital
136,299 GBP2023-06-30
136,299 GBP2022-12-31
Share premium
1,883,297 GBP2023-06-30
1,841,697 GBP2022-12-31
Retained earnings (accumulated losses)
-1,102,354 GBP2023-06-30
-1,089,733 GBP2022-12-31
Average Number of Employees
382023-01-01 ~ 2023-06-30
382022-07-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
14,597 GBP2023-06-30
14,597 GBP2022-12-31
Development expenditure
665,565 GBP2023-06-30
600,707 GBP2022-12-31
Intangible Assets - Gross Cost
680,162 GBP2023-06-30
615,304 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
14,355 GBP2023-06-30
12,895 GBP2022-12-31
Development expenditure
86,343 GBP2023-06-30
57,427 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
100,698 GBP2023-06-30
70,322 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,460 GBP2023-01-01 ~ 2023-06-30
Development expenditure
28,916 GBP2023-01-01 ~ 2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
30,376 GBP2023-01-01 ~ 2023-06-30
Intangible Assets
Net goodwill
242 GBP2023-06-30
1,702 GBP2022-12-31
Development expenditure
579,222 GBP2023-06-30
543,280 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
47,992 GBP2023-06-30
47,992 GBP2022-12-31
Plant and equipment
2,089,973 GBP2023-06-30
2,143,099 GBP2022-12-31
Furniture and fittings
196,436 GBP2023-06-30
191,910 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,334,401 GBP2023-06-30
2,383,001 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-180,767 GBP2023-01-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-180,767 GBP2023-01-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
4,799 GBP2023-06-30
2,400 GBP2022-12-31
Plant and equipment
1,083,716 GBP2023-06-30
1,177,178 GBP2022-12-31
Furniture and fittings
147,184 GBP2023-06-30
140,372 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,235,699 GBP2023-06-30
1,319,950 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2,399 GBP2023-01-01 ~ 2023-06-30
Plant and equipment
70,551 GBP2023-01-01 ~ 2023-06-30
Furniture and fittings
6,812 GBP2023-01-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,762 GBP2023-01-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-164,013 GBP2023-01-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-164,013 GBP2023-01-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
43,193 GBP2023-06-30
45,592 GBP2022-12-31
Plant and equipment
1,006,257 GBP2023-06-30
965,921 GBP2022-12-31
Furniture and fittings
49,252 GBP2023-06-30
51,538 GBP2022-12-31
Raw Materials
124,208 GBP2023-06-30
95,720 GBP2022-12-31
Value of work in progress
716,064 GBP2023-06-30
566,033 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
266,498 GBP2023-06-30
377,613 GBP2022-12-31
Prepayments/Accrued Income
Current
103,545 GBP2023-06-30
128,089 GBP2022-12-31
Other Debtors
Current
28,476 GBP2023-06-30
16,417 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
122,587 GBP2023-06-30
190,962 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
205,122 GBP2023-06-30
195,503 GBP2022-12-31
Trade Creditors/Trade Payables
Current
493,571 GBP2023-06-30
337,896 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
10,029 GBP2023-06-30
10,028 GBP2022-12-31
Other Taxation & Social Security Payable
Current
66,725 GBP2023-06-30
60,166 GBP2022-12-31
Other Creditors
Current
141,916 GBP2023-06-30
157,620 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
267,815 GBP2023-06-30
180,958 GBP2022-12-31
Creditors
Current
1,450,936 GBP2023-06-30
1,243,323 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
472,208 GBP2023-06-30
498,125 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
24,167 GBP2023-06-30
29,167 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
205,122 GBP2023-06-30
195,503 GBP2022-12-31
Between one and five year
472,208 GBP2023-06-30
498,125 GBP2022-12-31
Minimum gross finance lease payments owing
677,330 GBP2023-06-30
693,628 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
677,330 GBP2023-06-30
693,628 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
19,611 shares2023-06-30
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
487,912 GBP2023-06-30
480,768 GBP2022-12-31
Between one and five year
1,918,512 GBP2023-06-30
1,918,512 GBP2022-12-31
More than five year
1,895,863 GBP2023-06-30
2,135,677 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,302,287 GBP2023-06-30
4,534,957 GBP2022-12-31