Average Number of Employees
442024-01-01 ~ 2024-12-31
352023-01-01 ~ 2023-12-31
Intangible Assets
4,496,202 GBP2024-12-31
3,995,165 GBP2023-12-31
Property, Plant & Equipment
1,611,854 GBP2024-12-31
2,031,464 GBP2023-12-31
Fixed Assets
6,108,056 GBP2024-12-31
6,026,629 GBP2023-12-31
Total Inventories
1,248,959 GBP2024-12-31
671,076 GBP2023-12-31
Debtors
Current
801,743 GBP2024-12-31
921,198 GBP2023-12-31
Cash at bank and in hand
48,866 GBP2024-12-31
177,058 GBP2023-12-31
Current Assets
2,099,568 GBP2024-12-31
1,769,332 GBP2023-12-31
Net Current Assets/Liabilities
477,703 GBP2024-12-31
349,776 GBP2023-12-31
Total Assets Less Current Liabilities
6,585,759 GBP2024-12-31
6,376,405 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,154,812 GBP2024-12-31
-1,100,728 GBP2023-12-31
Net Assets/Liabilities
4,908,597 GBP2024-12-31
4,767,811 GBP2023-12-31
Equity
Called up share capital
577,372 GBP2024-12-31
577,372 GBP2023-12-31
Other miscellaneous reserve
162,000 GBP2023-12-31
Retained earnings (accumulated losses)
4,331,225 GBP2024-12-31
4,028,439 GBP2023-12-31
Equity
4,908,597 GBP2024-12-31
4,767,811 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
4,825,468 GBP2024-12-31
4,236,861 GBP2023-12-31
Computer software
11,328 GBP2024-12-31
11,328 GBP2023-12-31
Intangible Assets - Gross Cost
4,836,796 GBP2024-12-31
4,248,189 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
329,266 GBP2024-12-31
244,529 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
340,594 GBP2024-12-31
253,025 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
87,569 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
4,496,202 GBP2024-12-31
3,992,333 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,323,992 GBP2024-12-31
2,229,915 GBP2023-12-31
Furniture and fittings
165,946 GBP2024-12-31
165,854 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,489,938 GBP2024-12-31
2,395,769 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-17,316 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-17,316 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
101,695 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-200,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
228,611 GBP2023-12-31
Furniture and fittings
135,694 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
364,305 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
516,794 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-8,838 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,838 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
721,035 GBP2024-12-31
Furniture and fittings
157,049 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
878,084 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,602,957 GBP2024-12-31
2,001,304 GBP2023-12-31
Furniture and fittings
8,897 GBP2024-12-31
30,160 GBP2023-12-31
Under hire purchased contracts or finance leases
547,250 GBP2024-12-31
395,350 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
500,543 GBP2024-12-31
451,864 GBP2023-12-31
Other Debtors
Current
301,200 GBP2024-12-31
452,667 GBP2023-12-31
Prepayments/Accrued Income
Current
16,667 GBP2023-12-31
Bank Overdrafts
Current
10,000 GBP2024-12-31
Bank Borrowings
Current
566,667 GBP2024-12-31
506,608 GBP2023-12-31
Trade Creditors/Trade Payables
Current
446,113 GBP2024-12-31
465,449 GBP2023-12-31
Taxation/Social Security Payable
Current
157,666 GBP2024-12-31
224,933 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
166,861 GBP2024-12-31
91,036 GBP2023-12-31
Other Creditors
Current
274,558 GBP2024-12-31
131,530 GBP2023-12-31
Creditors
Current
1,621,865 GBP2024-12-31
1,419,556 GBP2023-12-31
Bank Borrowings
Non-current
1,066,667 GBP2024-12-31
987,990 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
88,145 GBP2024-12-31
112,738 GBP2023-12-31
Creditors
Non-current
1,154,812 GBP2024-12-31
1,100,728 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
1,066,667 GBP2024-12-31
Total Borrowings
1,633,334 GBP2024-12-31
1,494,598 GBP2023-12-31
Net Deferred Tax Liability/Asset
-522,350 GBP2024-12-31
-507,866 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-52,484 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-522,350 GBP2024-12-31
-507,866 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,412 shares2024-12-31
1,412 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
575,960 shares2024-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31