Intangible Assets
Other
115,911 GBP2024-12-31
111,635 GBP2023-12-31
Property, Plant & Equipment
409,440 GBP2024-12-31
563,779 GBP2023-12-31
Fixed Assets - Investments
1,102,787 GBP2024-12-31
2,053,437 GBP2023-12-31
Fixed Assets
1,628,138 GBP2024-12-31
2,728,851 GBP2023-12-31
Debtors
1,276,133 GBP2024-12-31
1,573,840 GBP2023-12-31
Cash at bank and in hand
795,012 GBP2024-12-31
720,866 GBP2023-12-31
Current Assets
3,870,481 GBP2024-12-31
4,532,167 GBP2023-12-31
Net Current Assets/Liabilities
-1,568,507 GBP2024-12-31
-625,843 GBP2023-12-31
Total Assets Less Current Liabilities
59,631 GBP2024-12-31
2,103,008 GBP2023-12-31
Net Assets/Liabilities
-1,173,875 GBP2024-12-31
1,363,970 GBP2023-12-31
Equity
Called up share capital
24,942 GBP2024-12-31
24,942 GBP2023-12-31
24,942 GBP2022-12-31
Share premium
17,896,776 GBP2024-12-31
17,896,776 GBP2023-12-31
17,896,776 GBP2022-12-31
Retained earnings (accumulated losses)
-19,095,593 GBP2024-12-31
-16,557,748 GBP2023-12-31
-11,701,148 GBP2022-12-31
Equity
-1,371,035 GBP2024-12-31
986,130 GBP2023-12-31
-13,190,979 GBP2022-12-31
Profit/Loss
-2,537,845 GBP2024-01-01 ~ 2024-12-31
-4,856,600 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
810,561 GBP2022-12-31
Average Number of Employees
452024-01-01 ~ 2024-12-31
662023-01-01 ~ 2023-12-31
Wages/Salaries
2,133,087 GBP2024-01-01 ~ 2024-12-31
3,304,856 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
128,370 GBP2024-01-01 ~ 2024-12-31
188,550 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,503,298 GBP2024-01-01 ~ 2024-12-31
3,856,507 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
2,342,441 GBP2024-12-31
2,342,441 GBP2023-12-31
Computer software
813,436 GBP2024-12-31
795,528 GBP2023-12-31
Development expenditure
89,415 GBP2024-12-31
81,935 GBP2023-12-31
Intangible Assets - Gross Cost
3,245,292 GBP2024-12-31
3,219,904 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,342,441 GBP2024-12-31
2,342,441 GBP2023-12-31
Development expenditure
3,117 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,129,381 GBP2024-12-31
3,108,269 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Development expenditure
3,117 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
21,112 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Development expenditure
86,298 GBP2024-12-31
81,935 GBP2023-12-31
Intangible Assets
115,911 GBP2024-12-31
111,635 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
378,524 GBP2024-12-31
378,524 GBP2023-12-31
Plant and equipment
1,228,560 GBP2024-12-31
1,294,222 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,607,084 GBP2024-12-31
1,672,746 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-103,840 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-103,840 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
277,522 GBP2024-12-31
261,412 GBP2023-12-31
Plant and equipment
920,122 GBP2024-12-31
847,555 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,197,644 GBP2024-12-31
1,108,967 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
16,110 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
166,875 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
182,985 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-94,308 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-94,308 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
101,002 GBP2024-12-31
117,112 GBP2023-12-31
Plant and equipment
308,438 GBP2024-12-31
446,667 GBP2023-12-31
Investments in Subsidiaries
15,594 GBP2024-12-31
15,594 GBP2023-12-31
Amounts invested in assets
1,102,787 GBP2024-12-31
2,053,437 GBP2023-12-31
Finished Goods/Goods for Resale
1,099,738 GBP2024-12-31
1,033,017 GBP2023-12-31
Trade Debtors/Trade Receivables
573,889 GBP2024-12-31
634,874 GBP2023-12-31
Other Debtors
Current
250 GBP2024-12-31
9,919 GBP2023-12-31
Prepayments/Accrued Income
Current
425,981 GBP2024-12-31
292,212 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
46,763 GBP2024-12-31
32,010 GBP2023-12-31
Other Creditors
Current
87,229 GBP2024-12-31
9,610 GBP2023-12-31
Creditors
Current
5,438,988 GBP2024-12-31
5,158,010 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
68,062 GBP2024-12-31
66,730 GBP2023-12-31
Other Remaining Borrowings
Non-current
700,000 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
46,763 GBP2024-12-31
32,010 GBP2023-12-31