Average Number of Employees
312023-01-01 ~ 2023-12-31
302022-01-01 ~ 2022-12-31
Intangible Assets
745,248 GBP2023-12-31
383,773 GBP2022-12-31
Property, Plant & Equipment
315,685 GBP2023-12-31
298,408 GBP2022-12-31
Fixed Assets
1,060,933 GBP2023-12-31
682,181 GBP2022-12-31
Total Inventories
2,101,839 GBP2023-12-31
505,360 GBP2022-12-31
Debtors
Current
607,254 GBP2023-12-31
579,522 GBP2022-12-31
Cash at bank and in hand
125,438 GBP2023-12-31
489,788 GBP2022-12-31
Current Assets
2,834,531 GBP2023-12-31
1,574,670 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,087,742 GBP2023-12-31
-1,847,528 GBP2022-12-31
Net Current Assets/Liabilities
-1,253,211 GBP2023-12-31
-272,858 GBP2022-12-31
Total Assets Less Current Liabilities
-192,278 GBP2023-12-31
409,323 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-106,641 GBP2023-12-31
-129,167 GBP2022-12-31
Net Assets/Liabilities
-340,235 GBP2023-12-31
210,576 GBP2022-12-31
Equity
Called up share capital
158 GBP2023-12-31
158 GBP2022-12-31
Share premium
322,788 GBP2023-12-31
322,788 GBP2022-12-31
Retained earnings (accumulated losses)
-663,181 GBP2023-12-31
-112,370 GBP2022-12-31
Equity
-340,235 GBP2023-12-31
210,576 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
916,915 GBP2023-12-31
358,020 GBP2022-12-31
Computer software
140,365 GBP2023-12-31
140,365 GBP2022-12-31
Intangible Assets - Gross Cost
1,057,280 GBP2023-12-31
498,385 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
271,091 GBP2023-12-31
87,708 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
312,032 GBP2023-12-31
114,613 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
197,419 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
645,824 GBP2023-12-31
270,312 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
369,541 GBP2023-12-31
372,409 GBP2022-12-31
Plant and equipment
396,690 GBP2023-12-31
394,458 GBP2022-12-31
Motor vehicles
58,951 GBP2023-12-31
14,186 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
825,182 GBP2023-12-31
781,053 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-17,534 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-20,402 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
319,211 GBP2022-12-31
Motor vehicles
765 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
482,645 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
20,120 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
3,082 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
45,665 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-17,431 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,813 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
321,900 GBP2023-12-31
Motor vehicles
3,847 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
509,497 GBP2023-12-31
Property, Plant & Equipment
Buildings
185,791 GBP2023-12-31
209,740 GBP2022-12-31
Plant and equipment
74,790 GBP2023-12-31
75,247 GBP2022-12-31
Motor vehicles
55,104 GBP2023-12-31
13,421 GBP2022-12-31
Value of work in progress
1,980,989 GBP2023-12-31
367,595 GBP2022-12-31
Finished Goods/Goods for Resale
120,850 GBP2023-12-31
137,765 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
235,376 GBP2023-12-31
253,058 GBP2022-12-31
Other Debtors
Current
318,468 GBP2023-12-31
269,727 GBP2022-12-31
Prepayments/Accrued Income
Current
53,410 GBP2023-12-31
56,737 GBP2022-12-31
Cash and Cash Equivalents
125,438 GBP2023-12-31
489,788 GBP2022-12-31
Bank Borrowings
Current
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
145,474 GBP2023-12-31
181,824 GBP2022-12-31
Amounts owed to group undertakings
Current
38,640 GBP2023-12-31
37,200 GBP2022-12-31
Taxation/Social Security Payable
Current
30,391 GBP2023-12-31
28,813 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
10,302 GBP2023-12-31
Other Creditors
Current
270,169 GBP2023-12-31
255,655 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,542,766 GBP2023-12-31
1,294,036 GBP2022-12-31
Creditors
Current
4,087,742 GBP2023-12-31
1,847,528 GBP2022-12-31
Bank Borrowings
Non-current
79,167 GBP2023-12-31
129,167 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
27,474 GBP2023-12-31
Creditors
Non-current
106,641 GBP2023-12-31
129,167 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Non-current, Between two and five year
29,167 GBP2023-12-31
79,167 GBP2022-12-31
Total Borrowings
129,167 GBP2023-12-31
179,167 GBP2022-12-31
Net Deferred Tax Liability/Asset
-41,316 GBP2023-12-31
-69,580 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
28,264 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-239,437 GBP2023-12-31
-110,970 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
158 shares2023-12-31
158 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
195,234 GBP2023-12-31
226,560 GBP2022-12-31
Between one and five year
616,746 GBP2023-12-31
598,530 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
811,980 GBP2023-12-31
825,090 GBP2022-12-31