74909 - Other Professional, Scientific And Technical Activities N.e.c.
(expand)Administrative Expenses
-7,415,040 GBP2023-01-01 ~ 2023-12-31
-6,225,668 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-165,714 GBP2023-01-01 ~ 2023-12-31
-497,005 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,289 GBP2023-01-01 ~ 2023-12-31
149 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-204,431 GBP2023-01-01 ~ 2023-12-31
-527,326 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,712,814 GBP2023-12-31
2,917,506 GBP2022-12-31
3,160,291 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-204,692 GBP2023-01-01 ~ 2023-12-31
-242,785 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
76,578 GBP2023-12-31
92,020 GBP2022-12-31
Property, Plant & Equipment
1,682,566 GBP2023-12-31
1,575,961 GBP2022-12-31
Fixed Assets
1,759,144 GBP2023-12-31
1,667,981 GBP2022-12-31
Total Inventories
3,394,399 GBP2023-12-31
2,960,685 GBP2022-12-31
Debtors
Current
432,005 GBP2023-12-31
388,682 GBP2022-12-31
Cash at bank and in hand
3,259,621 GBP2023-12-31
2,770,923 GBP2022-12-31
Current Assets
7,086,025 GBP2023-12-31
6,120,290 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,749,563 GBP2023-12-31
-3,303,526 GBP2022-12-31
Net Current Assets/Liabilities
2,336,462 GBP2023-12-31
2,816,764 GBP2022-12-31
Total Assets Less Current Liabilities
4,095,606 GBP2023-12-31
4,484,745 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,000,869 GBP2023-12-31
-1,189,568 GBP2022-12-31
Net Assets/Liabilities
2,963,564 GBP2023-12-31
3,168,256 GBP2022-12-31
Equity
Called up share capital
960 GBP2023-12-31
960 GBP2022-12-31
Share premium
249,790 GBP2023-12-31
249,790 GBP2022-12-31
Equity
2,963,564 GBP2023-12-31
3,168,256 GBP2022-12-31
Profit/Loss
-204,692 GBP2023-01-01 ~ 2023-12-31
-242,785 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
318,957 GBP2023-01-01 ~ 2023-12-31
314,793 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
3,259,621 GBP2023-12-31
2,770,923 GBP2022-12-31
2,887,108 GBP2022-01-01
Audit Fees/Expenses
22,500 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,133,500 GBP2023-01-01 ~ 2023-12-31
3,013,420 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
378,043 GBP2023-01-01 ~ 2023-12-31
269,305 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,653,031 GBP2023-01-01 ~ 2023-12-31
3,355,023 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
566,042 GBP2023-01-01 ~ 2023-12-31
466,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,252 GBP2023-01-01 ~ 2023-12-31
-235,302 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-48,082 GBP2023-01-01 ~ 2023-12-31
-100,192 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
99,155 GBP2023-12-31
93,880 GBP2022-12-31
Development expenditure
6,203 GBP2023-12-31
6,203 GBP2022-12-31
Computer software
2,650 GBP2023-12-31
2,650 GBP2022-12-31
Intangible Assets - Gross Cost
115,965 GBP2023-12-31
110,120 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
34,529 GBP2023-12-31
15,165 GBP2022-12-31
Development expenditure
1,908 GBP2023-12-31
1,287 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
39,387 GBP2023-12-31
18,100 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
21,287 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
64,626 GBP2023-12-31
78,715 GBP2022-12-31
Development expenditure
4,295 GBP2023-12-31
4,916 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
956,446 GBP2023-12-31
949,905 GBP2022-12-31
Plant and equipment
1,331,834 GBP2023-12-31
938,004 GBP2022-12-31
Motor vehicles
12,260 GBP2023-12-31
12,260 GBP2022-12-31
Furniture and fittings
306,245 GBP2023-12-31
298,297 GBP2022-12-31
Office equipment
189,684 GBP2023-12-31
172,441 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,939,123 GBP2023-12-31
2,513,561 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
590,145 GBP2022-12-31
Motor vehicles
12,260 GBP2022-12-31
Furniture and fittings
133,095 GBP2022-12-31
Office equipment
93,646 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
937,600 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
172,951 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
54,089 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
31,930 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
318,957 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
763,096 GBP2023-12-31
Motor vehicles
12,260 GBP2023-12-31
Furniture and fittings
187,184 GBP2023-12-31
Office equipment
125,576 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,256,557 GBP2023-12-31
Property, Plant & Equipment
Buildings
911,780 GBP2023-12-31
921,650 GBP2022-12-31
Plant and equipment
568,738 GBP2023-12-31
347,859 GBP2022-12-31
Furniture and fittings
119,061 GBP2023-12-31
165,202 GBP2022-12-31
Office equipment
64,108 GBP2023-12-31
78,795 GBP2022-12-31
Land and buildings
930,659 GBP2023-12-31
984,105 GBP2022-12-31
Raw materials and consumables
283,827 GBP2023-12-31
220,472 GBP2022-12-31
Value of work in progress
70,751 GBP2023-12-31
62,060 GBP2022-12-31
Finished Goods/Goods for Resale
3,039,821 GBP2023-12-31
2,678,153 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
184,756 GBP2023-12-31
10,136 GBP2022-12-31
Other Debtors
Current
5,472 GBP2023-12-31
4,939 GBP2022-12-31
Prepayments/Accrued Income
Current
189,443 GBP2023-12-31
199,454 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
52,334 GBP2023-12-31
174,153 GBP2022-12-31
Bank Borrowings
Current
84,744 GBP2023-12-31
88,520 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,678,891 GBP2023-12-31
1,736,966 GBP2022-12-31
Taxation/Social Security Payable
Current
956,691 GBP2023-12-31
641,057 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
96,116 GBP2023-12-31
76,306 GBP2022-12-31
Other Creditors
Current
122,645 GBP2023-12-31
76,838 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,810,476 GBP2023-12-31
683,839 GBP2022-12-31
Creditors
Current
4,749,563 GBP2023-12-31
3,303,526 GBP2022-12-31
Bank Borrowings
Non-current
420,581 GBP2023-12-31
496,041 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
132,088 GBP2023-12-31
21,227 GBP2022-12-31
Trade Creditors/Trade Payables
Non-current
448,200 GBP2023-12-31
672,300 GBP2022-12-31
Creditors
Non-current
1,000,869 GBP2023-12-31
1,189,568 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
84,744 GBP2023-12-31
88,520 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
84,744 GBP2023-12-31
88,520 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
78,977 GBP2023-12-31
145,812 GBP2022-12-31
Non-current, Between two and five year
78,030 GBP2023-12-31
78,060 GBP2022-12-31
Total Borrowings
505,325 GBP2023-12-31
584,561 GBP2022-12-31
Minimum gross finance lease payments owing
228,204 GBP2023-12-31
97,533 GBP2022-12-31
Net Deferred Tax Liability/Asset
-131,173 GBP2023-12-31
-126,921 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-4,252 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-131,173 GBP2023-12-31
-126,921 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
677,110 shares2023-12-31
677,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.0012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
283,000 shares2023-12-31
283,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.0012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
86,340 GBP2023-12-31
86,340 GBP2022-12-31
Between one and five year
14,390 GBP2023-12-31
14,390 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
100,730 GBP2023-12-31
100,730 GBP2022-12-31