Turnover/Revenue
3,096,741 GBP2022-01-01 ~ 2022-12-31
2,550,389 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-1,310,746 GBP2022-01-01 ~ 2022-12-31
-1,311,345 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
1,785,995 GBP2022-01-01 ~ 2022-12-31
1,239,044 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,593,182 GBP2022-01-01 ~ 2022-12-31
-1,573,746 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
192,813 GBP2022-01-01 ~ 2022-12-31
-464,868 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-122,750 GBP2022-01-01 ~ 2022-12-31
-784,366 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
33,338 GBP2022-01-01 ~ 2022-12-31
-730,363 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-779,647 GBP2022-01-01 ~ 2022-12-31
-2,400,938 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
1,196,977 GBP2022-12-31
1,286,096 GBP2021-12-31
Property, Plant & Equipment
13,887,399 GBP2022-12-31
15,266,008 GBP2021-12-31
Fixed Assets
15,084,376 GBP2022-12-31
16,552,104 GBP2021-12-31
Total Inventories
144,356 GBP2022-12-31
144,581 GBP2021-12-31
Debtors
1,180,235 GBP2022-12-31
949,842 GBP2021-12-31
Cash at bank and in hand
153,209 GBP2022-12-31
49,194 GBP2021-12-31
Current Assets
1,477,800 GBP2022-12-31
1,143,617 GBP2021-12-31
Net Current Assets/Liabilities
587,182 GBP2022-12-31
394,527 GBP2021-12-31
Total Assets Less Current Liabilities
15,671,558 GBP2022-12-31
16,946,631 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-15,883,522 GBP2022-12-31
-15,845,699 GBP2021-12-31
Net Assets/Liabilities
-1,051,345 GBP2022-12-31
-43,492 GBP2021-12-31
Equity
Called up share capital
1 GBP2022-12-31
1 GBP2021-12-31
1 GBP2020-12-31
Retained earnings (accumulated losses)
1,047,381 GBP2022-12-31
1,242,249 GBP2021-12-31
3,728,584 GBP2020-12-31
Equity
-1,051,345 GBP2022-12-31
-43,492 GBP2021-12-31
3,728,585 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
33,338 GBP2022-01-01 ~ 2022-12-31
-730,363 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
33,338 GBP2022-01-01 ~ 2022-12-31
-730,363 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-228,206 GBP2022-01-01 ~ 2022-12-31
-1,371,139 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-228,206 GBP2022-01-01 ~ 2022-12-31
-1,371,139 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
1,378,609 GBP2022-01-01 ~ 2022-12-31
1,365,960 GBP2021-01-01 ~ 2021-12-31
Average number of employees in administration and support functions
22022-01-01 ~ 2022-12-31
22021-01-01 ~ 2021-12-31
Average Number of Employees
22022-01-01 ~ 2022-12-31
22021-01-01 ~ 2021-12-31
Audit Fees/Expenses
3,570 GBP2022-01-01 ~ 2022-12-31
3,245 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-25,876 GBP2022-01-01 ~ 2022-12-31
-115,653 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-23,323 GBP2022-01-01 ~ 2022-12-31
-149,030 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
602,546 GBP2022-12-31
761,952 GBP2021-12-31
Deferred Tax Liabilities
839,381 GBP2022-12-31
1,144,424 GBP2021-12-31
Intangible Assets - Gross Cost
Goodwill
190,480 GBP2022-12-31
190,480 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
1,647,121 GBP2022-12-31
1,647,121 GBP2021-12-31
Intangible Assets - Gross Cost
1,837,601 GBP2022-12-31
1,837,601 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
640,624 GBP2022-12-31
551,505 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
640,624 GBP2022-12-31
551,505 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
89,119 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
89,119 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
190,480 GBP2022-12-31
190,480 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
1,006,497 GBP2022-12-31
1,095,616 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
19,802,226 GBP2022-12-31
19,802,226 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,914,827 GBP2022-12-31
4,536,218 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,378,609 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
13,887,399 GBP2022-12-31
15,266,008 GBP2021-12-31
Raw materials and consumables
144,356 GBP2022-12-31
144,581 GBP2021-12-31
Amounts Owed By Related Parties
85,604 GBP2022-12-31
Other Debtors
65,073 GBP2022-12-31
44,787 GBP2021-12-31
Prepayments
904,411 GBP2022-12-31
854,309 GBP2021-12-31
Trade Creditors/Trade Payables
138,510 GBP2022-12-31
12,342 GBP2021-12-31
Amounts Owed to Related Parties
611,543 GBP2022-12-31
608,360 GBP2021-12-31
Other Creditors
1,581 GBP2022-12-31
1,001 GBP2021-12-31
Total Borrowings
Non-current, Amounts falling due after one year
13,085,219 GBP2022-12-31
14,131,376 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
839,381 GBP2022-12-31
1,144,424 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2022-12-31
1 shares2021-12-31
Total Borrowings
Current
346,051 GBP2022-12-31
311,099 GBP2021-12-31