Average Number of Employees
02022-01-01 ~ 2022-12-31
02021-01-01 ~ 2021-12-31
Turnover/Revenue
48,339,000 GBP2022-01-01 ~ 2022-12-31
31,102,000 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-52,418,000 GBP2022-01-01 ~ 2022-12-31
-32,297,000 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
-4,079,000 GBP2022-01-01 ~ 2022-12-31
-1,195,000 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-1,823,000 GBP2022-01-01 ~ 2022-12-31
-2,599,000 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-9,953,000 GBP2022-01-01 ~ 2022-12-31
-13,872,000 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-17,172,000 GBP2022-01-01 ~ 2022-12-31
-16,779,000 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-18,116,000 GBP2022-01-01 ~ 2022-12-31
-18,270,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-18,116,000 GBP2022-01-01 ~ 2022-12-31
-17,673,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
5,474,000 GBP2022-12-31
5,678,000 GBP2021-12-31
Fixed Assets
7,040,000 GBP2022-12-31
7,093,000 GBP2021-12-31
Total Inventories
13,021,000 GBP2022-12-31
16,026,000 GBP2021-12-31
Debtors
Current
5,619,000 GBP2022-12-31
4,498,000 GBP2021-12-31
Cash at bank and in hand
490,000 GBP2022-12-31
1,534,000 GBP2021-12-31
Current Assets
19,130,000 GBP2022-12-31
22,058,000 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-41,648,000 GBP2022-12-31
-24,632,000 GBP2021-12-31
Net Current Assets/Liabilities
-22,518,000 GBP2022-12-31
-2,574,000 GBP2021-12-31
Total Assets Less Current Liabilities
-15,478,000 GBP2022-12-31
4,519,000 GBP2021-12-31
Net Assets/Liabilities
-18,074,000 GBP2022-12-31
42,000 GBP2021-12-31
Equity
Called up share capital
43,000,000 GBP2022-12-31
43,000,000 GBP2021-12-31
37,000,000 GBP2021-01-01
Share premium
29,994,000 GBP2022-12-31
29,994,000 GBP2021-12-31
Other miscellaneous reserve
15,129,000 GBP2022-12-31
15,129,000 GBP2021-12-31
15,129,000 GBP2021-01-01
Retained earnings (accumulated losses)
-106,197,000 GBP2022-12-31
-88,081,000 GBP2021-12-31
-68,997,000 GBP2021-01-01
Equity
-18,074,000 GBP2022-12-31
42,000 GBP2021-12-31
-16,868,000 GBP2021-01-01
Retained earnings (accumulated losses), Restated amount
-88,081,000 GBP2021-12-31
-70,408,000 GBP2021-01-01
Restated amount
42,000 GBP2021-12-31
-18,279,000 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-18,116,000 GBP2022-01-01 ~ 2022-12-31
-17,673,000 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
Called up share capital
6,000,000 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
35,994,000 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
105,000 GBP2022-01-01 ~ 2022-12-31
58,000 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
17,036,000 GBP2022-01-01 ~ 2022-12-31
12,973,000 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
1,837,000 GBP2022-01-01 ~ 2022-12-31
1,328,000 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
19,299,000 GBP2022-01-01 ~ 2022-12-31
14,661,000 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
417,000 GBP2022-01-01 ~ 2022-12-31
510,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-3,442,000 GBP2022-01-01 ~ 2022-12-31
-3,295,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
677,000 GBP2022-12-31
404,000 GBP2021-12-31
Development expenditure
12,684,000 GBP2022-12-31
12,684,000 GBP2021-12-31
Intangible Assets - Gross Cost
-516,000 GBP2022-12-31
-789,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
308,000 GBP2022-12-31
297,000 GBP2021-12-31
Development expenditure
3,551,000 GBP2022-12-31
3,043,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
-2,082,000 GBP2022-12-31
-2,204,000 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
122,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
369,000 GBP2022-12-31
107,000 GBP2021-12-31
Development expenditure
9,133,000 GBP2022-12-31
9,641,000 GBP2021-12-31
Intangible Assets
1,566,000 GBP2022-12-31
1,415,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,909,000 GBP2022-12-31
3,909,000 GBP2021-12-31
Plant and equipment
10,787,000 GBP2022-12-31
9,677,000 GBP2021-12-31
Computers
760,000 GBP2022-12-31
634,000 GBP2021-12-31
Other
476,000 GBP2022-12-31
156,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
15,932,000 GBP2022-12-31
14,376,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
6,930,000 GBP2021-12-31
Computers
464,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,698,000 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,395,000 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
79,000 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
1,760,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,325,000 GBP2022-12-31
Computers
543,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,458,000 GBP2022-12-31
Property, Plant & Equipment
Buildings
2,319,000 GBP2022-12-31
2,605,000 GBP2021-12-31
Plant and equipment
2,462,000 GBP2022-12-31
2,747,000 GBP2021-12-31
Computers
217,000 GBP2022-12-31
170,000 GBP2021-12-31
Other
476,000 GBP2022-12-31
156,000 GBP2021-12-31
Land and buildings
2,319,000 GBP2022-12-31
2,605,000 GBP2021-12-31
Raw materials and consumables
4,353,000 GBP2022-12-31
5,490,000 GBP2021-12-31
Value of work in progress
8,668,000 GBP2022-12-31
10,536,000 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
602,000 GBP2022-12-31
459,000 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
2,135,000 GBP2022-12-31
584,000 GBP2021-12-31
Other Debtors
Current
2,019,000 GBP2022-12-31
2,385,000 GBP2021-12-31
Prepayments/Accrued Income
Current
786,000 GBP2022-12-31
473,000 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
77,000 GBP2022-12-31
597,000 GBP2021-12-31
Other Remaining Borrowings
Current
10,044,000 GBP2022-12-31
5,410,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
4,659,000 GBP2022-12-31
2,444,000 GBP2021-12-31
Amounts owed to group undertakings
Current
9,713,000 GBP2022-12-31
2,359,000 GBP2021-12-31
Taxation/Social Security Payable
Current
753,000 GBP2022-12-31
785,000 GBP2021-12-31
Other Creditors
Current
340,000 GBP2022-12-31
147,000 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
16,139,000 GBP2022-12-31
13,487,000 GBP2021-12-31
Creditors
Current
41,648,000 GBP2022-12-31
24,632,000 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
43,000,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,553,000 GBP2022-12-31
1,630,000 GBP2021-12-31
Between one and five year
6,049,000 GBP2022-12-31
6,218,000 GBP2021-12-31
More than five year
12,350,000 GBP2022-12-31
12,745,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
19,952,000 GBP2022-12-31
20,593,000 GBP2021-12-31