Cost of Sales
-12,223,717 GBP2023-01-01 ~ 2023-12-31
-14,287,492 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,465,288 GBP2023-01-01 ~ 2023-12-31
-8,550,120 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
265,019 GBP2023-01-01 ~ 2023-12-31
-37,609 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
222,967 GBP2023-01-01 ~ 2023-12-31
182,876 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
222,967 GBP2023-01-01 ~ 2023-12-31
182,876 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
5,500 GBP2023-12-31
11,000 GBP2022-12-31
Other
180,905 GBP2023-12-31
288,737 GBP2022-12-31
Intangible Assets
186,405 GBP2023-12-31
299,737 GBP2022-12-31
Property, Plant & Equipment
223,975 GBP2023-12-31
259,876 GBP2022-12-31
Fixed Assets
410,380 GBP2023-12-31
559,613 GBP2022-12-31
Debtors
Non-current
5,104,681 GBP2023-12-31
Debtors
6,531,887 GBP2022-12-31
Cash at bank and in hand
122,115 GBP2023-12-31
86,390 GBP2022-12-31
Current Assets
6,268,297 GBP2023-12-31
7,893,420 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,071,665 GBP2023-12-31
-7,132,630 GBP2022-12-31
Net Current Assets/Liabilities
1,196,632 GBP2023-12-31
760,790 GBP2022-12-31
Total Assets Less Current Liabilities
1,607,012 GBP2023-12-31
1,320,403 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-426,673 GBP2023-12-31
-329,625 GBP2022-12-31
Net Assets/Liabilities
984,642 GBP2023-12-31
742,927 GBP2022-12-31
Equity
Called up share capital
2,932,260 GBP2023-12-31
2,913,515 GBP2022-12-31
2,913,515 GBP2021-12-31
Share premium
923,900 GBP2023-12-31
923,900 GBP2022-12-31
923,900 GBP2021-12-31
Capital redemption reserve
3 GBP2023-12-31
0 GBP2022-12-31
0 GBP2021-12-31
Retained earnings (accumulated losses)
-2,871,521 GBP2023-12-31
-3,094,488 GBP2022-12-31
-3,277,364 GBP2021-12-31
Equity
2,932,260 GBP2023-12-31
2,913,515 GBP2022-12-31
560,051 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
222,967 GBP2023-01-01 ~ 2023-12-31
182,876 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,000 GBP2023-01-01 ~ 2023-12-31
19,025 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1332023-01-01 ~ 2023-12-31
1482022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
140,903 GBP2023-01-01 ~ 2023-12-31
149,138 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
252,871 GBP2023-01-01 ~ 2023-12-31
262,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
42,052 GBP2023-01-01 ~ 2023-12-31
-168,590 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
27,500 GBP2023-12-31
27,500 GBP2022-12-31
Development expenditure
707,687 GBP2023-12-31
705,942 GBP2022-12-31
Intangible Assets - Gross Cost
738,187 GBP2023-12-31
736,442 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
22,000 GBP2023-12-31
16,500 GBP2022-12-31
Development expenditure
526,782 GBP2023-12-31
417,205 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
551,782 GBP2023-12-31
436,705 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
5,500 GBP2023-01-01 ~ 2023-12-31
Development expenditure
109,577 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
115,077 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
180,905 GBP2023-12-31
288,737 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
37,655 GBP2023-12-31
37,655 GBP2022-12-31
Plant and equipment
560,913 GBP2023-12-31
531,275 GBP2022-12-31
Furniture and fittings
380,647 GBP2023-12-31
363,694 GBP2022-12-31
Computers
118,992 GBP2023-12-31
121,394 GBP2022-12-31
Motor vehicles
40,728 GBP2023-12-31
45,728 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,138,935 GBP2023-12-31
1,099,746 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-28,995 GBP2023-01-01 ~ 2023-12-31
Computers
-12,923 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-5,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-46,918 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
23,221 GBP2023-12-31
23,221 GBP2022-12-31
Plant and equipment
534,588 GBP2023-12-31
479,805 GBP2022-12-31
Furniture and fittings
217,445 GBP2023-12-31
194,555 GBP2022-12-31
Computers
98,978 GBP2023-12-31
96,561 GBP2022-12-31
Motor vehicles
40,728 GBP2023-12-31
45,728 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
914,960 GBP2023-12-31
839,870 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
54,783 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
40,166 GBP2023-01-01 ~ 2023-12-31
Computers
15,340 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
110,289 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-17,276 GBP2023-01-01 ~ 2023-12-31
Computers
-12,923 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-5,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-35,199 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
14,434 GBP2023-12-31
14,434 GBP2022-12-31
Plant and equipment
26,325 GBP2023-12-31
51,470 GBP2022-12-31
Furniture and fittings
163,202 GBP2023-12-31
169,139 GBP2022-12-31
Computers
20,014 GBP2023-12-31
24,833 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
122,540 GBP2023-12-31
168,204 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,240,617 GBP2023-12-31
4,300,995 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,062 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
661,024 GBP2023-12-31
942,088 GBP2022-12-31
Prepayments/Accrued Income
Current
364,418 GBP2023-12-31
410,192 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
836,560 GBP2023-12-31
0 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,104,681 GBP2023-12-31
5,653,275 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
257,813 GBP2023-12-31
188,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,302,065 GBP2023-12-31
2,355,218 GBP2022-12-31
Other Taxation & Social Security Payable
Current
341,847 GBP2023-12-31
590,796 GBP2022-12-31
Other Creditors
Current
1,860,385 GBP2023-12-31
3,171,780 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
309,555 GBP2023-12-31
826,836 GBP2022-12-31
Creditors
Current
5,071,665 GBP2023-12-31
7,132,630 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
426,673 GBP2023-12-31
329,625 GBP2022-12-31
Bank Borrowings
684,486 GBP2023-12-31
517,625 GBP2022-12-31
Total Borrowings
Current
257,813 GBP2023-12-31
188,000 GBP2022-12-31
Non-current
426,673 GBP2023-12-31
329,625 GBP2022-12-31
Equity
Called up share capital
2,932,160 GBP2023-12-31
2,913,415 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
954,098 GBP2023-12-31
866,000 GBP2022-12-31
Between two and five year
2,318,551 GBP2023-12-31
2,420,000 GBP2022-12-31
More than five year
926,214 GBP2023-12-31
1,601,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,198,863 GBP2023-12-31
4,887,000 GBP2022-12-31
Cash and Cash Equivalents
122,115 GBP2023-12-31