Cost of Sales
-19,758,974 GBP2023-01-01 ~ 2023-12-31
-24,111,172 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,310,936 GBP2023-01-01 ~ 2023-12-31
-5,339,073 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,017 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,965,136 GBP2023-01-01 ~ 2023-12-31
501,194 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,601,032 GBP2023-01-01 ~ 2023-12-31
344,147 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
6,565,496 GBP2023-12-31
7,010,863 GBP2022-12-31
Property, Plant & Equipment
873,175 GBP2023-12-31
865,752 GBP2022-12-31
Fixed Assets - Investments
500,541 GBP2023-12-31
978,641 GBP2022-12-31
Fixed Assets
7,939,212 GBP2023-12-31
8,855,256 GBP2022-12-31
Debtors
6,247,221 GBP2023-12-31
8,372,833 GBP2022-12-31
Cash at bank and in hand
49,646 GBP2023-12-31
361,470 GBP2022-12-31
Current Assets
9,357,864 GBP2023-12-31
15,269,535 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,951,988 GBP2023-12-31
-12,994,402 GBP2022-12-31
Net Current Assets/Liabilities
405,876 GBP2023-12-31
2,275,133 GBP2022-12-31
Total Assets Less Current Liabilities
8,345,088 GBP2023-12-31
11,130,389 GBP2022-12-31
Net Assets/Liabilities
7,257,509 GBP2023-12-31
9,858,541 GBP2022-12-31
Equity
Called up share capital
177 GBP2023-12-31
177 GBP2022-12-31
177 GBP2021-12-31
Share premium
1,256,788 GBP2023-12-31
1,256,788 GBP2022-12-31
1,256,788 GBP2021-12-31
Retained earnings (accumulated losses)
6,000,544 GBP2023-12-31
8,601,576 GBP2022-12-31
8,257,429 GBP2021-12-31
Equity
7,257,509 GBP2023-12-31
9,858,541 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,601,032 GBP2023-01-01 ~ 2023-12-31
344,147 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
532023-01-01 ~ 2023-12-31
452022-01-01 ~ 2022-12-31
Wages/Salaries
2,474,693 GBP2023-01-01 ~ 2023-12-31
2,006,298 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
88,175 GBP2023-01-01 ~ 2023-12-31
55,640 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,881,967 GBP2023-01-01 ~ 2023-12-31
2,371,150 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
285,046 GBP2023-01-01 ~ 2023-12-31
391,580 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,500 GBP2023-01-01 ~ 2023-12-31
15,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-184,269 GBP2023-01-01 ~ 2023-12-31
208,464 GBP2022-01-01 ~ 2022-12-31
Amounts invested in assets
Non-current
500,541 GBP2023-12-31
978,641 GBP2022-12-31
Intangible Assets - Gross Cost
Development expenditure
13,560,447 GBP2023-12-31
12,573,810 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
6,994,951 GBP2023-12-31
5,562,947 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,432,004 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
6,565,496 GBP2023-12-31
7,010,863 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
40,838 GBP2023-12-31
148,089 GBP2022-12-31
Plant and equipment
1,432,628 GBP2023-12-31
1,283,265 GBP2022-12-31
Furniture and fittings
326,465 GBP2023-12-31
198,043 GBP2022-12-31
Computers
111,806 GBP2023-12-31
84,196 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,911,737 GBP2023-12-31
1,713,593 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-148,089 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,667 GBP2023-12-31
67,874 GBP2022-12-31
Plant and equipment
792,994 GBP2023-12-31
599,823 GBP2022-12-31
Furniture and fittings
198,305 GBP2023-12-31
166,425 GBP2022-12-31
Computers
44,596 GBP2023-12-31
13,718 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,038,562 GBP2023-12-31
847,840 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,369 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
193,171 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
31,880 GBP2023-01-01 ~ 2023-12-31
Computers
30,878 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
262,298 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-71,576 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
38,171 GBP2023-12-31
80,215 GBP2022-12-31
Plant and equipment
639,634 GBP2023-12-31
683,441 GBP2022-12-31
Furniture and fittings
128,160 GBP2023-12-31
31,618 GBP2022-12-31
Computers
67,210 GBP2023-12-31
70,478 GBP2022-12-31
Finished Goods/Goods for Resale
1,688,182 GBP2023-12-31
5,245,157 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,350,050 GBP2023-12-31
5,943,903 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
231,252 GBP2023-12-31
245,684 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,327,071 GBP2023-12-31
1,982,853 GBP2022-12-31
Other Debtors
Current
14,649 GBP2023-12-31
23,269 GBP2022-12-31
Prepayments/Accrued Income
Current
324,199 GBP2023-12-31
177,124 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,247,221 GBP2023-12-31
8,372,833 GBP2022-12-31
Other Remaining Borrowings
Current
2,477,577 GBP2023-12-31
3,705,452 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,778,586 GBP2023-12-31
7,321,098 GBP2022-12-31
Other Taxation & Social Security Payable
Current
881,979 GBP2023-12-31
1,557,263 GBP2022-12-31
Other Creditors
Current
54,483 GBP2023-12-31
23,951 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
502,705 GBP2023-12-31
236,675 GBP2022-12-31
Creditors
Current
8,951,988 GBP2023-12-31
12,994,402 GBP2022-12-31
Total Borrowings
Current
2,477,577 GBP2023-12-31
3,705,452 GBP2022-12-31
Equity
Called up share capital
177 GBP2023-12-31
177 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
261,961 GBP2023-12-31
87,146 GBP2022-12-31
Between two and five year
827,909 GBP2023-12-31
43,638 GBP2022-12-31
More than five year
848,065 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,937,935 GBP2023-12-31
130,784 GBP2022-12-31