Average Number of Employees
02022-07-01 ~ 2023-06-30
02021-07-01 ~ 2022-06-30
Intangible Assets
235,000 GBP2023-06-30
143,000 GBP2022-06-30
Property, Plant & Equipment
175,000 GBP2023-06-30
279,000 GBP2022-06-30
Fixed Assets - Investments
11,854,000 GBP2023-06-30
8,933,000 GBP2022-06-30
Fixed Assets
12,264,000 GBP2023-06-30
9,355,000 GBP2022-06-30
Total Inventories
1,413,000 GBP2023-06-30
2,984,000 GBP2022-06-30
Debtors
Non-current
30,000 GBP2022-06-30
Current
5,835,000 GBP2023-06-30
3,157,000 GBP2022-06-30
Cash at bank and in hand
7,790,000 GBP2023-06-30
12,210,000 GBP2022-06-30
Current Assets
15,038,000 GBP2023-06-30
18,381,000 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-2,877,000 GBP2023-06-30
-4,404,000 GBP2022-06-30
Net Current Assets/Liabilities
12,161,000 GBP2023-06-30
13,977,000 GBP2022-06-30
Total Assets Less Current Liabilities
24,425,000 GBP2023-06-30
23,332,000 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-3,986,000 GBP2023-06-30
Net Assets/Liabilities
20,432,000 GBP2023-06-30
23,332,000 GBP2022-06-30
Equity
Share premium
29,598,000 GBP2023-06-30
29,598,000 GBP2022-06-30
8,035,000 GBP2021-07-01
Other miscellaneous reserve
1,316,000 GBP2023-06-30
103,000 GBP2022-06-30
5,501,000 GBP2021-07-01
Retained earnings (accumulated losses)
-10,482,000 GBP2023-06-30
-6,369,000 GBP2022-06-30
-2,556,000 GBP2021-07-01
Profit/Loss
-4,113,000 GBP2022-07-01 ~ 2023-06-30
-3,813,000 GBP2021-07-01 ~ 2022-06-30
Equity
20,432,000 GBP2023-06-30
23,332,000 GBP2022-06-30
11,315,000 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
-4,113,000 GBP2022-07-01 ~ 2023-06-30
-3,813,000 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-4,113,000 GBP2022-07-01 ~ 2023-06-30
-3,813,000 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
-4,113,000 GBP2022-07-01 ~ 2023-06-30
-3,813,000 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
1,213,000 GBP2022-07-01 ~ 2023-06-30
16,165,000 GBP2021-07-01 ~ 2022-06-30
Equity
Retained earnings (accumulated losses), Restated amount
-2,556,000 GBP2021-07-01
Restated amount
10,980,000 GBP2021-07-01
Issue of Equity Instruments
21,563,000 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
142,000 GBP2023-06-30
101,000 GBP2022-06-30
Development expenditure
111,000 GBP2023-06-30
83,000 GBP2022-06-30
Computer software
56,000 GBP2023-06-30
6,000 GBP2022-06-30
Intangible Assets - Gross Cost
309,000 GBP2023-06-30
190,000 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
31,000 GBP2023-06-30
17,000 GBP2022-06-30
Development expenditure
39,000 GBP2023-06-30
29,000 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
74,000 GBP2023-06-30
47,000 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
27,000 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
111,000 GBP2023-06-30
83,000 GBP2022-06-30
Development expenditure
72,000 GBP2023-06-30
54,000 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
338,000 GBP2023-06-30
349,000 GBP2022-06-30
Motor vehicles
31,000 GBP2023-06-30
24,000 GBP2022-06-30
Office equipment
97,000 GBP2023-06-30
83,000 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
612,000 GBP2023-06-30
602,000 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-12,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-15,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
202,000 GBP2022-06-30
Office equipment
37,000 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
323,000 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
62,000 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Owned/Freehold
5,000 GBP2022-07-01 ~ 2023-06-30
Office equipment, Owned/Freehold
21,000 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
123,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-7,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
257,000 GBP2023-06-30
Motor vehicles
5,000 GBP2023-06-30
Office equipment
56,000 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
437,000 GBP2023-06-30
Property, Plant & Equipment
Plant and equipment
81,000 GBP2023-06-30
147,000 GBP2022-06-30
Motor vehicles
26,000 GBP2023-06-30
24,000 GBP2022-06-30
Office equipment
41,000 GBP2023-06-30
46,000 GBP2022-06-30
Raw materials and consumables
183,000 GBP2023-06-30
404,000 GBP2022-06-30
Finished Goods/Goods for Resale
1,230,000 GBP2023-06-30
2,580,000 GBP2022-06-30
Other Debtors
Non-current
30,000 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,904,000 GBP2023-06-30
2,600,000 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
2,405,000 GBP2023-06-30
Other Debtors
Current
331,000 GBP2023-06-30
370,000 GBP2022-06-30
Prepayments/Accrued Income
Current
195,000 GBP2023-06-30
187,000 GBP2022-06-30
Cash and Cash Equivalents
7,790,000 GBP2023-06-30
12,210,000 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,991,000 GBP2023-06-30
3,014,000 GBP2022-06-30
Taxation/Social Security Payable
Current
160,000 GBP2023-06-30
119,000 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
1,000 GBP2023-06-30
10,000 GBP2022-06-30
Other Creditors
Current
159,000 GBP2023-06-30
192,000 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
566,000 GBP2023-06-30
1,069,000 GBP2022-06-30
Creditors
Current
2,877,000 GBP2023-06-30
4,404,000 GBP2022-06-30
Other Creditors
Non-current
3,986,000 GBP2023-06-30
Creditors
Non-current
3,986,000 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
14,259,000 shares2023-06-30
14,259,000 shares2022-06-30
Par Value of Share
Class 1 ordinary share
0.002022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
670,000 shares2023-06-30
670,000 shares2022-06-30
Par Value of Share
Class 2 ordinary share
0.002022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
4,128,000 shares2023-06-30
4,128,000 shares2022-06-30
Par Value of Share
Class 3 ordinary share
0.002022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
2,292,000 shares2023-06-30
2,292,000 shares2022-06-30
Par Value of Share
Class 4 ordinary share
0.002022-07-01 ~ 2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
107,000 GBP2023-06-30
125,000 GBP2022-06-30
Between one and five year
47,000 GBP2023-06-30
132,000 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
154,000 GBP2023-06-30
257,000 GBP2022-06-30