Intangible Assets
357,688 GBP2024-03-31
284,199 GBP2022-12-31
Property, Plant & Equipment
1,277,983 GBP2024-03-31
1,128,223 GBP2022-12-31
Fixed Assets - Investments
114,370 GBP2024-03-31
114,370 GBP2022-12-31
Fixed Assets
1,750,041 GBP2024-03-31
1,526,792 GBP2022-12-31
Total Inventories
402,904 GBP2024-03-31
400,945 GBP2022-12-31
Debtors
744,350 GBP2024-03-31
819,771 GBP2022-12-31
Cash at bank and in hand
67,762 GBP2024-03-31
15,146 GBP2022-12-31
Current Assets
1,215,016 GBP2024-03-31
1,235,862 GBP2022-12-31
Creditors
Current
1,804,899 GBP2024-03-31
1,981,875 GBP2022-12-31
Net Current Assets/Liabilities
-589,883 GBP2024-03-31
-746,013 GBP2022-12-31
Total Assets Less Current Liabilities
1,160,158 GBP2024-03-31
780,779 GBP2022-12-31
Creditors
Non-current
1,062,889 GBP2024-03-31
807,218 GBP2022-12-31
Net Assets/Liabilities
97,269 GBP2024-03-31
-26,439 GBP2022-12-31
Equity
Called up share capital
2,051,000 GBP2024-03-31
1,351,000 GBP2022-12-31
Share premium
19,750 GBP2024-03-31
19,750 GBP2022-12-31
Retained earnings (accumulated losses)
-1,973,481 GBP2024-03-31
-1,397,189 GBP2022-12-31
Equity
97,269 GBP2024-03-31
-26,439 GBP2022-12-31
Average Number of Employees
632023-01-01 ~ 2024-03-31
962022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Other than goodwill
559,317 GBP2024-03-31
370,140 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
201,629 GBP2024-03-31
85,941 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
115,688 GBP2023-01-01 ~ 2024-03-31
Intangible Assets
Other than goodwill
357,688 GBP2024-03-31
284,199 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
228,191 GBP2024-03-31
214,145 GBP2022-12-31
Plant and equipment
1,428,915 GBP2024-03-31
1,129,543 GBP2022-12-31
Furniture and fittings
12,475 GBP2024-03-31
11,184 GBP2022-12-31
Computers
75,609 GBP2024-03-31
71,183 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,745,190 GBP2024-03-31
1,426,055 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-17,848 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-17,848 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
102,776 GBP2024-03-31
72,966 GBP2022-12-31
Plant and equipment
301,210 GBP2024-03-31
171,211 GBP2022-12-31
Furniture and fittings
8,834 GBP2024-03-31
7,622 GBP2022-12-31
Computers
54,387 GBP2024-03-31
46,033 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
467,207 GBP2024-03-31
297,832 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
29,810 GBP2023-01-01 ~ 2024-03-31
Plant and equipment
129,999 GBP2023-01-01 ~ 2024-03-31
Furniture and fittings
1,212 GBP2023-01-01 ~ 2024-03-31
Computers
8,354 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
169,375 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
125,415 GBP2024-03-31
141,179 GBP2022-12-31
Plant and equipment
1,127,705 GBP2024-03-31
958,332 GBP2022-12-31
Furniture and fittings
3,641 GBP2024-03-31
3,562 GBP2022-12-31
Computers
21,222 GBP2024-03-31
25,150 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
552,553 GBP2024-03-31
441,403 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
128,000 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
94,961 GBP2024-03-31
64,149 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
35,445 GBP2023-01-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
457,592 GBP2024-03-31
377,254 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
648,798 GBP2024-03-31
625,075 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
95,552 GBP2024-03-31
194,696 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
744,350 GBP2024-03-31
819,771 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
104,679 GBP2024-03-31
10,310 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
81,578 GBP2024-03-31
63,910 GBP2022-12-31
Trade Creditors/Trade Payables
Current
791,055 GBP2024-03-31
963,833 GBP2022-12-31
Other Taxation & Social Security Payable
Current
83,860 GBP2024-03-31
117,255 GBP2022-12-31
Other Creditors
Current
743,727 GBP2024-03-31
826,567 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
465,128 GBP2024-03-31
26,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
238,500 GBP2024-03-31
219,485 GBP2022-12-31
Other Creditors
Non-current
359,261 GBP2024-03-31
561,066 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
238,500 GBP2024-03-31
219,485 GBP2022-12-31
hire purchase agreements
320,078 GBP2024-03-31
283,395 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
157,133 GBP2024-03-31
157,133 GBP2022-12-31
Between one and five year
597,573 GBP2024-03-31
611,127 GBP2022-12-31
More than five year
143,579 GBP2022-12-31
All periods
754,706 GBP2024-03-31
911,839 GBP2022-12-31