Cost of Sales
-14,539,132 GBP2023-01-01 ~ 2023-12-31
-18,361,862 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,943,270 GBP2023-01-01 ~ 2023-12-31
-8,595,842 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
29,205 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,302,057 GBP2023-01-01 ~ 2023-12-31
3,366,609 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
939,895 GBP2023-01-01 ~ 2023-12-31
3,058,980 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
2,165,456 GBP2023-12-31
3,087,953 GBP2022-12-31
Property, Plant & Equipment
1,174,856 GBP2023-12-31
599,581 GBP2022-12-31
Fixed Assets
3,340,312 GBP2023-12-31
3,687,534 GBP2022-12-31
Debtors
4,073,316 GBP2023-12-31
3,737,336 GBP2022-12-31
Cash at bank and in hand
1,285,980 GBP2023-12-31
2,064,142 GBP2022-12-31
Current Assets
7,885,652 GBP2023-12-31
10,370,944 GBP2022-12-31
Net Current Assets/Liabilities
4,479,784 GBP2023-12-31
6,972,663 GBP2022-12-31
Total Assets Less Current Liabilities
7,820,096 GBP2023-12-31
10,660,197 GBP2022-12-31
Net Assets/Liabilities
4,094,606 GBP2023-12-31
7,914,711 GBP2022-12-31
Equity
Called up share capital
2,000,105 GBP2023-12-31
2,000,105 GBP2022-12-31
2,000,105 GBP2021-12-31
Retained earnings (accumulated losses)
2,094,501 GBP2023-12-31
5,914,606 GBP2022-12-31
2,855,626 GBP2021-12-31
Equity
4,094,606 GBP2023-12-31
7,914,711 GBP2022-12-31
4,855,731 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
939,895 GBP2023-01-01 ~ 2023-12-31
3,058,980 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-4,760,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1312023-01-01 ~ 2023-12-31
Wages/Salaries
5,987,058 GBP2023-01-01 ~ 2023-12-31
5,958,066 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
124,908 GBP2023-01-01 ~ 2023-12-31
70,832 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,709,105 GBP2023-01-01 ~ 2023-12-31
6,616,949 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
98,931 GBP2023-01-01 ~ 2023-12-31
98,959 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
174,053 GBP2023-01-01 ~ 2023-12-31
-2,551 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
7,023,649 GBP2022-12-31
Intangible Assets - Gross Cost
7,028,969 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
4,859,593 GBP2023-12-31
3,937,446 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,863,513 GBP2023-12-31
3,941,016 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
922,147 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
922,497 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2,164,056 GBP2023-12-31
3,086,203 GBP2022-12-31
Intangible Assets
2,165,456 GBP2023-12-31
3,087,953 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
471,367 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
1,085,684 GBP2023-12-31
817,696 GBP2022-12-31
Computers
255,907 GBP2023-12-31
217,250 GBP2022-12-31
Motor vehicles
38,104 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,851,062 GBP2023-12-31
1,034,946 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
44,892 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
484,476 GBP2023-12-31
327,709 GBP2022-12-31
Computers
137,312 GBP2023-12-31
107,656 GBP2022-12-31
Motor vehicles
9,526 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
676,206 GBP2023-12-31
435,365 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
44,892 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
156,767 GBP2023-01-01 ~ 2023-12-31
Computers
29,656 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
9,526 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
240,841 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
426,475 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
601,208 GBP2023-12-31
489,987 GBP2022-12-31
Computers
118,595 GBP2023-12-31
109,594 GBP2022-12-31
Motor vehicles
28,578 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
315,168 GBP2023-12-31
505,458 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,572,574 GBP2023-12-31
3,352,616 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
57,765 GBP2023-12-31
21,640 GBP2022-12-31
Other Debtors
Current
69,461 GBP2023-12-31
99,820 GBP2022-12-31
Prepayments/Accrued Income
Current
373,516 GBP2023-12-31
263,260 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,073,316 GBP2023-12-31
3,737,336 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
303,000 GBP2023-12-31
151,500 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,630,973 GBP2023-12-31
1,377,317 GBP2022-12-31
Amounts owed to group undertakings
Current
500,937 GBP2023-12-31
457,271 GBP2022-12-31
Corporation Tax Payable
Current
188,008 GBP2023-12-31
310,080 GBP2022-12-31
Other Taxation & Social Security Payable
Current
310,360 GBP2023-12-31
589,238 GBP2022-12-31
Other Creditors
Current
165,429 GBP2023-12-31
163,591 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
307,161 GBP2023-12-31
349,284 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,559,097 GBP2023-12-31
1,363,500 GBP2022-12-31
Bank Borrowings
2,862,097 GBP2023-12-31
1,515,000 GBP2022-12-31
Total Borrowings
Current
303,000 GBP2023-12-31
151,500 GBP2022-12-31
Non-current
2,559,097 GBP2023-12-31
1,363,500 GBP2022-12-31
Equity
Called up share capital
2,000,105 GBP2023-12-31
2,000,105 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
837,408 GBP2023-12-31
55,866 GBP2022-12-31
Between two and five year
2,662,822 GBP2023-12-31
67,550 GBP2022-12-31
More than five year
358,508 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,858,738 GBP2023-12-31
123,416 GBP2022-12-31