72190 - Other Research And Experimental Development On Natural Sciences And Engineering
Distribution Costs
-115,166 GBP2024-01-01 ~ 2024-12-31
-46,547 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,946,078 GBP2024-01-01 ~ 2024-12-31
-1,487,599 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,823 GBP2024-01-01 ~ 2024-12-31
4,476 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,046,221 GBP2024-01-01 ~ 2024-12-31
1,858,622 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
819,802 GBP2024-01-01 ~ 2024-12-31
1,410,389 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
819,802 GBP2024-01-01 ~ 2024-12-31
1,410,389 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
824,328 GBP2024-12-31
381,835 GBP2023-12-31
Debtors
4,553,761 GBP2024-12-31
4,007,921 GBP2023-12-31
Cash at bank and in hand
1,082,885 GBP2024-12-31
1,356,540 GBP2023-12-31
Current Assets
5,647,378 GBP2024-12-31
5,366,269 GBP2023-12-31
Net Current Assets/Liabilities
3,548,854 GBP2024-12-31
3,170,925 GBP2023-12-31
Total Assets Less Current Liabilities
4,373,182 GBP2024-12-31
3,552,760 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-150,184 GBP2024-12-31
Net Assets/Liabilities
4,185,012 GBP2024-12-31
3,410,396 GBP2023-12-31
Equity
Called up share capital
1,360 GBP2024-12-31
1,360 GBP2023-12-31
1,360 GBP2022-12-31
Retained earnings (accumulated losses)
4,183,652 GBP2024-12-31
3,409,036 GBP2023-12-31
2,306,455 GBP2022-12-31
Equity
4,185,012 GBP2024-12-31
3,410,396 GBP2023-12-31
Capital redemption reserve
0 GBP2024-12-31
0 GBP2023-12-31
0 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
819,802 GBP2024-01-01 ~ 2024-12-31
1,410,389 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-307,808 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1,360 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
1,360 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-45,186 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
14,000 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
412024-01-01 ~ 2024-12-31
352023-01-01 ~ 2023-12-31
Wages/Salaries
1,549,344 GBP2024-01-01 ~ 2024-12-31
1,151,986 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,899 GBP2024-01-01 ~ 2024-12-31
16,244 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,735,183 GBP2024-01-01 ~ 2024-12-31
1,276,820 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
136,195 GBP2024-01-01 ~ 2024-12-31
25,141 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,713 GBP2024-01-01 ~ 2024-12-31
-1,520 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
650,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
650,000 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
338,637 GBP2024-12-31
338,637 GBP2023-12-31
Plant and equipment
3,638 GBP2024-12-31
3,638 GBP2023-12-31
Furniture and fittings
85,328 GBP2024-12-31
57,783 GBP2023-12-31
Motor vehicles
410,655 GBP2024-12-31
322,177 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,241,596 GBP2024-12-31
722,235 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-163,140 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-163,140 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
213,329 GBP2024-12-31
183,449 GBP2023-12-31
Plant and equipment
3,638 GBP2024-12-31
3,637 GBP2023-12-31
Furniture and fittings
60,083 GBP2024-12-31
54,150 GBP2023-12-31
Motor vehicles
140,218 GBP2024-12-31
99,164 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
417,268 GBP2024-12-31
340,400 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
29,880 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
5,933 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
94,012 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
129,826 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-52,958 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-52,958 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
125,308 GBP2024-12-31
155,188 GBP2023-12-31
Plant and equipment
0 GBP2024-12-31
1 GBP2023-12-31
Furniture and fittings
25,245 GBP2024-12-31
3,633 GBP2023-12-31
Motor vehicles
270,437 GBP2024-12-31
223,013 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
970,297 GBP2024-12-31
711,764 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
54,894 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
802,321 GBP2024-12-31
383,610 GBP2023-12-31
Prepayments/Accrued Income
Current
77,000 GBP2024-12-31
48,951 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,553,761 GBP2024-12-31
4,007,921 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
10,194 GBP2024-12-31
9,797 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
15,390 GBP2024-12-31
13,658 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,483,245 GBP2024-12-31
1,332,548 GBP2023-12-31
Corporation Tax Payable
Current
18,349 GBP2024-12-31
499,753 GBP2023-12-31
Other Taxation & Social Security Payable
Current
88,958 GBP2024-12-31
94,373 GBP2023-12-31
Other Creditors
Current
12,154 GBP2024-12-31
152,268 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
470,234 GBP2024-12-31
92,947 GBP2023-12-31
Creditors
Current
2,098,524 GBP2024-12-31
2,195,344 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
7,976 GBP2024-12-31
19,302 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
142,208 GBP2024-12-31
87,789 GBP2023-12-31
Creditors
Non-current
150,184 GBP2024-12-31
107,091 GBP2023-12-31
Bank Borrowings
18,170 GBP2024-12-31
29,099 GBP2023-12-31
Total Borrowings
Current
10,194 GBP2024-12-31
9,797 GBP2023-12-31
Non-current
7,976 GBP2024-12-31
19,302 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
15,390 GBP2024-12-31
13,658 GBP2023-12-31
Minimum gross finance lease payments owing
157,598 GBP2024-12-31
101,447 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,360 shares2024-12-31
1,360 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,940 GBP2024-12-31
5,288 GBP2023-12-31
Between two and five year
38,559 GBP2024-12-31
7,050 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
68,499 GBP2024-12-31
12,338 GBP2023-12-31