Intangible Assets
1,334,852 GBP2023-12-31
1,735,376 GBP2022-12-31
Property, Plant & Equipment
2,145,442 GBP2023-12-31
1,872,069 GBP2022-12-31
Fixed Assets
3,480,294 GBP2023-12-31
3,607,445 GBP2022-12-31
Total Inventories
1,888,325 GBP2023-12-31
1,675,561 GBP2022-12-31
Debtors
792,163 GBP2023-12-31
1,060,639 GBP2022-12-31
Cash at bank and in hand
301,638 GBP2023-12-31
158,297 GBP2022-12-31
Current Assets
2,982,126 GBP2023-12-31
2,894,497 GBP2022-12-31
Creditors
Current
1,753,245 GBP2023-12-31
1,654,267 GBP2022-12-31
Net Current Assets/Liabilities
1,228,881 GBP2023-12-31
1,240,230 GBP2022-12-31
Total Assets Less Current Liabilities
4,709,175 GBP2023-12-31
4,847,675 GBP2022-12-31
Creditors
Non-current
-205,462 GBP2023-12-31
-35,471 GBP2022-12-31
Net Assets/Liabilities
4,378,131 GBP2023-12-31
4,812,204 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
Share premium
7,611,635 GBP2023-12-31
7,611,635 GBP2022-12-31
Retained earnings (accumulated losses)
-3,233,506 GBP2023-12-31
-2,799,433 GBP2022-12-31
Equity
4,378,131 GBP2023-12-31
4,812,204 GBP2022-12-31
Average Number of Employees
442023-01-01 ~ 2023-12-31
402022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
4,069,316 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,734,464 GBP2023-12-31
2,333,940 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
400,524 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
1,334,852 GBP2023-12-31
1,735,376 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,500,000 GBP2023-12-31
1,500,000 GBP2022-12-31
Plant and equipment
1,545,248 GBP2023-12-31
1,076,772 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,045,248 GBP2023-12-31
2,576,772 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-37,372 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-37,372 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
272,000 GBP2023-12-31
224,000 GBP2022-12-31
Plant and equipment
627,806 GBP2023-12-31
480,703 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
899,806 GBP2023-12-31
704,703 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
48,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
184,475 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
232,475 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-37,372 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-37,372 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,228,000 GBP2023-12-31
1,276,000 GBP2022-12-31
Plant and equipment
917,442 GBP2023-12-31
596,069 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
732,546 GBP2023-12-31
953,720 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
59,617 GBP2023-12-31
106,919 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
792,163 GBP2023-12-31
1,060,639 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
60,222 GBP2023-12-31
43,493 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,088,949 GBP2023-12-31
1,206,994 GBP2022-12-31
Amounts owed to group undertakings
Current
182,611 GBP2023-12-31
236,585 GBP2022-12-31
Other Taxation & Social Security Payable
Current
161,286 GBP2023-12-31
68,750 GBP2022-12-31
Other Creditors
Current
260,177 GBP2023-12-31
98,445 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
205,462 GBP2023-12-31
35,471 GBP2022-12-31
Between one and five year, hire purchase agreements
205,462 GBP2023-12-31
35,471 GBP2022-12-31
hire purchase agreements
265,684 GBP2023-12-31
78,964 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,484 GBP2023-12-31
8,456 GBP2022-12-31
Between one and five year
10,580 GBP2022-12-31
All periods
5,484 GBP2023-12-31
19,036 GBP2022-12-31