Average Number of Employees
182023-01-01 ~ 2023-12-31
152022-01-01 ~ 2022-12-31
Turnover/Revenue
16,411,310 GBP2023-01-01 ~ 2023-12-31
17,849,799 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-11,062,363 GBP2023-01-01 ~ 2023-12-31
-15,541,487 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,348,947 GBP2023-01-01 ~ 2023-12-31
2,308,312 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,960,572 GBP2023-01-01 ~ 2023-12-31
-2,139,843 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,388,375 GBP2023-01-01 ~ 2023-12-31
168,469 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-470,227 GBP2023-01-01 ~ 2023-12-31
-239,809 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,918,148 GBP2023-01-01 ~ 2023-12-31
-71,340 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,252,556 GBP2023-01-01 ~ 2023-12-31
-211,114 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
5,167,200 GBP2023-12-31
5,529,811 GBP2022-12-31
Property, Plant & Equipment
3,237,093 GBP2023-12-31
3,563,508 GBP2022-12-31
Fixed Assets - Investments
2,273,000 GBP2023-12-31
2,273,000 GBP2022-12-31
Fixed Assets
10,677,293 GBP2023-12-31
11,366,319 GBP2022-12-31
Debtors
Non-current
77,490 GBP2023-12-31
Current
7,782,806 GBP2023-12-31
5,865,478 GBP2022-12-31
Cash at bank and in hand
7,489,739 GBP2023-12-31
3,018,164 GBP2022-12-31
Current Assets
15,350,035 GBP2023-12-31
8,883,642 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-16,333,428 GBP2023-12-31
-12,791,518 GBP2022-12-31
Net Current Assets/Liabilities
-983,393 GBP2023-12-31
-3,907,876 GBP2022-12-31
Total Assets Less Current Liabilities
9,693,900 GBP2023-12-31
7,458,443 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,718,178 GBP2023-12-31
-5,746,160 GBP2022-12-31
Net Assets/Liabilities
3,542,335 GBP2023-12-31
1,289,779 GBP2022-12-31
Equity
Called up share capital
5,997 GBP2023-12-31
5,997 GBP2022-12-31
5,997 GBP2022-01-01
Share premium
3,267,353 GBP2023-12-31
3,267,353 GBP2022-12-31
3,267,353 GBP2022-01-01
Retained earnings (accumulated losses)
268,985 GBP2023-12-31
-1,983,571 GBP2022-12-31
-1,772,457 GBP2022-01-01
Equity
3,542,335 GBP2023-12-31
1,289,779 GBP2022-12-31
1,500,893 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,252,556 GBP2023-01-01 ~ 2023-12-31
-211,114 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Office equipment
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,950 GBP2023-01-01 ~ 2023-12-31
13,475 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,006,074 GBP2023-01-01 ~ 2023-12-31
806,362 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
117,090 GBP2023-01-01 ~ 2023-12-31
97,025 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,166,781 GBP2023-01-01 ~ 2023-12-31
951,338 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
161,259 GBP2023-01-01 ~ 2023-12-31
175,300 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,884 GBP2023-01-01 ~ 2023-12-31
38,372 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
686,364 GBP2023-01-01 ~ 2023-12-31
-13,555 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
6,164,380 GBP2023-12-31
6,164,380 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
997,180 GBP2023-12-31
634,569 GBP2022-12-31
Intangible Assets
Development expenditure
5,167,200 GBP2023-12-31
5,529,811 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,021,555 GBP2023-12-31
5,848,341 GBP2022-12-31
Furniture and fittings
4,481 GBP2023-12-31
4,481 GBP2022-12-31
Office equipment
6,597 GBP2023-12-31
14,514 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,032,633 GBP2023-12-31
5,867,336 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-80,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-87,917 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,286,420 GBP2022-12-31
Furniture and fittings
4,481 GBP2022-12-31
Office equipment
12,927 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,303,828 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
579,440 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
579,440 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-80,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-87,728 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,785,860 GBP2023-12-31
Furniture and fittings
4,481 GBP2023-12-31
Office equipment
5,199 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,795,540 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
3,235,695 GBP2023-12-31
3,561,921 GBP2022-12-31
Office equipment
1,398 GBP2023-12-31
1,587 GBP2022-12-31
Investments in Subsidiaries
2,273,000 GBP2023-12-31
2,273,000 GBP2022-12-31
Other Debtors
Non-current
77,490 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,598,449 GBP2023-12-31
2,019,789 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
958,398 GBP2023-12-31
953,868 GBP2022-12-31
Other Debtors
Current
48,186 GBP2023-12-31
340,590 GBP2022-12-31
Prepayments/Accrued Income
Current
3,177,773 GBP2023-12-31
2,551,231 GBP2022-12-31
Trade Creditors/Trade Payables
Current
818,123 GBP2023-12-31
652,402 GBP2022-12-31
Amounts owed to group undertakings
Current
9,743,839 GBP2023-12-31
7,497,178 GBP2022-12-31
Taxation/Social Security Payable
Current
1,027,880 GBP2023-12-31
Other Creditors
Current
1,500,698 GBP2023-12-31
882,650 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,242,888 GBP2023-12-31
3,759,288 GBP2022-12-31
Creditors
Current
16,333,428 GBP2023-12-31
12,791,518 GBP2022-12-31
Amounts owed to group undertakings
Non-current
5,718,178 GBP2023-12-31
5,746,160 GBP2022-12-31
Net Deferred Tax Liability/Asset
-433,387 GBP2023-12-31
-422,503 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-10,884 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-433,388 GBP2023-12-31
-432,480 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,997 shares2023-12-31
5,997 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
33,000 GBP2023-12-31
6,458 GBP2022-12-31
Between one and five year
39,875 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
72,875 GBP2023-12-31
6,458 GBP2022-12-31