Average Number of Employees
882023-01-01 ~ 2023-12-31
772022-04-01 ~ 2022-12-31
Turnover/Revenue
13,691,407 GBP2023-01-01 ~ 2023-12-31
8,602,381 GBP2022-04-01 ~ 2022-12-31
Cost of Sales
-2,949,564 GBP2023-01-01 ~ 2023-12-31
-2,379,439 GBP2022-04-01 ~ 2022-12-31
Gross Profit/Loss
10,741,843 GBP2023-01-01 ~ 2023-12-31
6,222,942 GBP2022-04-01 ~ 2022-12-31
Administrative Expenses
-4,961,371 GBP2023-01-01 ~ 2023-12-31
-3,648,203 GBP2022-04-01 ~ 2022-12-31
Operating Profit/Loss
5,780,472 GBP2023-01-01 ~ 2023-12-31
2,574,739 GBP2022-04-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,615 GBP2023-01-01 ~ 2023-12-31
528 GBP2022-04-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,786,293 GBP2023-01-01 ~ 2023-12-31
2,472,205 GBP2022-04-01 ~ 2022-12-31
Profit/Loss
4,507,905 GBP2023-01-01 ~ 2023-12-31
1,980,041 GBP2022-04-01 ~ 2022-12-31
Intangible Assets
1,693,637 GBP2023-12-31
158,564 GBP2022-12-31
Property, Plant & Equipment
907,654 GBP2023-12-31
934,719 GBP2022-12-31
Fixed Assets
2,601,291 GBP2023-12-31
1,093,283 GBP2022-12-31
Total Inventories
1,810,035 GBP2023-12-31
1,246,550 GBP2022-12-31
Debtors
Non-current
92,776 GBP2023-12-31
92,776 GBP2022-12-31
Current
1,928,315 GBP2023-12-31
1,158,154 GBP2022-12-31
Cash at bank and in hand
1,297,753 GBP2023-12-31
2,283,388 GBP2022-12-31
Current Assets
5,128,879 GBP2023-12-31
4,780,868 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,228,249 GBP2023-12-31
-1,378,327 GBP2022-12-31
Net Current Assets/Liabilities
2,900,630 GBP2023-12-31
3,402,541 GBP2022-12-31
Total Assets Less Current Liabilities
5,501,921 GBP2023-12-31
4,495,824 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,985,707 GBP2023-12-31
-3,004,740 GBP2022-12-31
Net Assets/Liabilities
2,389,545 GBP2023-12-31
1,481,640 GBP2022-12-31
Equity
Called up share capital
3 GBP2023-12-31
3 GBP2022-12-31
3 GBP2022-04-01
Retained earnings (accumulated losses)
2,389,542 GBP2023-12-31
1,481,637 GBP2022-12-31
-498,404 GBP2022-04-01
Equity
2,389,545 GBP2023-12-31
1,481,640 GBP2022-12-31
-498,401 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
4,507,905 GBP2023-01-01 ~ 2023-12-31
1,980,041 GBP2022-04-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,600,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,600,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,544,181 GBP2023-01-01 ~ 2023-12-31
2,170,784 GBP2022-04-01 ~ 2022-12-31
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
18,000 GBP2022-04-01 ~ 2022-12-31
Dividends Paid on Shares
3,600,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
86,723 GBP2023-01-01 ~ 2023-12-31
7,178 GBP2022-04-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,359,779 GBP2023-01-01 ~ 2023-12-31
470,098 GBP2022-04-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
2,041,486 GBP2023-12-31
215,154 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
347,849 GBP2023-12-31
56,590 GBP2022-12-31
Intangible Assets
Development expenditure
1,693,637 GBP2023-12-31
158,564 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,104,184 GBP2023-12-31
988,290 GBP2022-12-31
Motor vehicles
44,606 GBP2023-12-31
67,051 GBP2022-12-31
Other
445,175 GBP2023-12-31
257,533 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,384,315 GBP2023-12-31
2,074,431 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,084 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-22,445 GBP2023-01-01 ~ 2023-12-31
Other
-3,834 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-27,363 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
579,242 GBP2022-12-31
Motor vehicles
45,944 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,139,712 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
156,416 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
11,440 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
359,972 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-245 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-22,445 GBP2023-01-01 ~ 2023-12-31
Other
-333 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-23,023 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
735,413 GBP2023-12-31
Motor vehicles
34,939 GBP2023-12-31
Other
209,534 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,476,661 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
368,771 GBP2023-12-31
409,048 GBP2022-12-31
Motor vehicles
9,667 GBP2023-12-31
21,107 GBP2022-12-31
Other
235,641 GBP2023-12-31
162,794 GBP2022-12-31
Raw materials and consumables
1,015,831 GBP2023-12-31
720,353 GBP2022-12-31
Value of work in progress
293,420 GBP2023-12-31
208,307 GBP2022-12-31
Finished Goods/Goods for Resale
500,784 GBP2023-12-31
317,890 GBP2022-12-31
Other Debtors
Non-current
92,776 GBP2023-12-31
92,776 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,679,218 GBP2023-12-31
1,031,321 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Other Debtors
Current
8,240 GBP2023-12-31
9,706 GBP2022-12-31
Prepayments/Accrued Income
Current
238,857 GBP2023-12-31
115,127 GBP2022-12-31
Trade Creditors/Trade Payables
Current
320,540 GBP2023-12-31
208,261 GBP2022-12-31
Corporation Tax Payable
Current
1,230,140 GBP2023-12-31
474,228 GBP2022-12-31
Taxation/Social Security Payable
Current
469,307 GBP2023-12-31
441,241 GBP2022-12-31
Other Creditors
Current
27,083 GBP2023-12-31
36,869 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
181,179 GBP2023-12-31
217,728 GBP2022-12-31
Creditors
Current
2,228,249 GBP2023-12-31
1,378,327 GBP2022-12-31
Amounts owed to group undertakings
Non-current
2,977,730 GBP2023-12-31
2,987,730 GBP2022-12-31
Other Creditors
Non-current
7,977 GBP2023-12-31
17,010 GBP2022-12-31
Creditors
Non-current
2,985,707 GBP2023-12-31
3,004,740 GBP2022-12-31
Cash and Cash Equivalents
1,297,753 GBP2023-12-31
2,283,388 GBP2022-12-31
Net Deferred Tax Liability/Asset
-126,669 GBP2023-12-31
-9,444 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-117,225 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-132,611 GBP2023-12-31
-207,497 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
257,916 GBP2023-12-31
216,112 GBP2022-12-31
Between one and five year
442,841 GBP2023-12-31
607,481 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
700,757 GBP2023-12-31
823,593 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3 shares2023-12-31
3 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31