Cost of Sales
-27,784,000 GBP2023-01-01 ~ 2023-12-31
-32,400,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-873,000 GBP2023-01-01 ~ 2023-12-31
-1,894,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,698,000 GBP2023-01-01 ~ 2023-12-31
-8,387,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-6,015,000 GBP2023-01-01 ~ 2023-12-31
-14,092,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
106,000 GBP2023-12-31
209,000 GBP2022-12-31
Property, Plant & Equipment
3,113,000 GBP2023-12-31
3,059,000 GBP2022-12-31
Fixed Assets - Investments
16,148,000 GBP2023-12-31
13,458,000 GBP2022-12-31
Fixed Assets
19,367,000 GBP2023-12-31
16,726,000 GBP2022-12-31
Debtors
11,825,000 GBP2023-12-31
9,696,000 GBP2022-12-31
Cash at bank and in hand
2,505,000 GBP2023-12-31
1,086,000 GBP2022-12-31
Current Assets
17,731,000 GBP2023-12-31
17,583,000 GBP2022-12-31
Net Current Assets/Liabilities
-16,784,000 GBP2023-12-31
-14,128,000 GBP2022-12-31
Total Assets Less Current Liabilities
2,583,000 GBP2023-12-31
2,598,000 GBP2022-12-31
Creditors
Non-current
-1,000,000 GBP2023-12-31
0 GBP2022-12-31
Net Assets/Liabilities
1,583,000 GBP2023-12-31
2,598,000 GBP2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
1,000,000 GBP2021-12-31
Other miscellaneous reserve
30,000,000 GBP2023-12-31
25,000,000 GBP2022-12-31
12,000,000 GBP2021-12-31
Retained earnings (accumulated losses)
-29,417,000 GBP2023-12-31
-23,402,000 GBP2022-12-31
-9,310,000 GBP2021-12-31
Equity
1,583,000 GBP2023-12-31
2,598,000 GBP2022-12-31
3,690,000 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-6,015,000 GBP2023-01-01 ~ 2023-12-31
-14,092,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1642023-01-01 ~ 2023-12-31
2202022-01-01 ~ 2022-12-31
Wages/Salaries
4,955,000 GBP2023-01-01 ~ 2023-12-31
6,741,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
276,000 GBP2023-01-01 ~ 2023-12-31
317,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,726,000 GBP2023-01-01 ~ 2023-12-31
7,737,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
385,000 GBP2023-01-01 ~ 2023-12-31
432,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-6,015,000 GBP2023-01-01 ~ 2023-12-31
-14,092,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
267,000 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
772,000 GBP2022-12-31
Intangible Assets - Gross Cost
3,697,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
772,000 GBP2023-12-31
772,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,591,000 GBP2023-12-31
3,488,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
103,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
106,000 GBP2023-12-31
209,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,095,000 GBP2023-12-31
2,129,000 GBP2022-12-31
Plant and equipment
6,232,000 GBP2023-12-31
6,617,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,327,000 GBP2023-12-31
8,746,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-972,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,006,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,150,000 GBP2023-12-31
1,027,000 GBP2022-12-31
Plant and equipment
4,064,000 GBP2023-12-31
4,660,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,214,000 GBP2023-12-31
5,687,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
157,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
375,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
532,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-971,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,005,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
945,000 GBP2023-12-31
1,102,000 GBP2022-12-31
Plant and equipment
2,168,000 GBP2023-12-31
1,957,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,612,000 GBP2023-12-31
4,355,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,864,000 GBP2023-12-31
4,590,000 GBP2022-12-31
Other Debtors
Current
32,000 GBP2023-12-31
476,000 GBP2022-12-31
Prepayments/Accrued Income
Current
317,000 GBP2023-12-31
275,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
11,825,000 GBP2023-12-31
9,696,000 GBP2022-12-31
Finished Goods/Goods for Resale
1,474,000 GBP2023-12-31
3,404,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,470,000 GBP2023-12-31
2,633,000 GBP2022-12-31
Amounts owed to group undertakings
Current
30,488,000 GBP2023-12-31
24,793,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
915,000 GBP2023-12-31
140,000 GBP2022-12-31
Other Creditors
Current
525,000 GBP2023-12-31
69,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,117,000 GBP2023-12-31
4,076,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
689,000 GBP2023-12-31
718,000 GBP2022-12-31
Between two and five year
1,718,000 GBP2023-12-31
2,334,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,407,000 GBP2023-12-31
3,052,000 GBP2022-12-31