Cost of Sales
-5,220,000 GBP2023-01-01 ~ 2023-12-31
-4,859,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,865,000 GBP2023-01-01 ~ 2023-12-31
-3,041,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
131,000 GBP2023-01-01 ~ 2023-12-31
351,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,538,000 GBP2023-01-01 ~ 2023-12-31
-413,000 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
0 GBP2023-12-31
755,000 GBP2022-12-31
Deferred Tax Liabilities
-721,000 GBP2023-12-31
-852,000 GBP2022-12-31
Equity
Called up share capital
0 GBP2023-12-31
0 GBP2022-12-31
Retained earnings (accumulated losses)
-2,072,000 GBP2023-12-31
-534,000 GBP2022-12-31
Equity
-2,072,000 GBP2023-12-31
-534,000 GBP2022-12-31
-121,000 GBP2021-12-31
Average Number of Employees
602023-01-01 ~ 2023-12-31
562022-01-01 ~ 2022-12-31
Wages/Salaries
3,325,000 GBP2023-01-01 ~ 2023-12-31
2,805,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
202,000 GBP2023-01-01 ~ 2023-12-31
144,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,783,000 GBP2023-01-01 ~ 2023-12-31
3,182,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
239,000 GBP2023-01-01 ~ 2023-12-31
188,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,669,000 GBP2023-01-01 ~ 2023-12-31
-764,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-392,000 GBP2023-01-01 ~ 2023-12-31
-145,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
4,966,000 GBP2023-12-31
4,966,000 GBP2022-12-31
Computer software
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Intangible Assets - Gross Cost
10,304,000 GBP2023-12-31
10,304,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,826,000 GBP2023-12-31
1,899,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
927,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,186,000 GBP2023-12-31
190,000 GBP2022-12-31
Plant and equipment
1,602,000 GBP2023-12-31
1,618,000 GBP2022-12-31
Furniture and fittings
10,000 GBP2023-12-31
68,000 GBP2022-12-31
Computers
139,000 GBP2023-12-31
70,000 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
8,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,937,000 GBP2023-12-31
2,130,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-404,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-60,000 GBP2023-01-01 ~ 2023-12-31
Computers
-31,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-8,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-679,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
75,000 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
914,000 GBP2023-12-31
1,224,000 GBP2022-12-31
Furniture and fittings
8,000 GBP2023-12-31
68,000 GBP2022-12-31
Computers
23,000 GBP2023-12-31
35,000 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
8,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,020,000 GBP2023-12-31
1,452,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
75,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
86,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
19,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
239,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-396,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-60,000 GBP2023-01-01 ~ 2023-12-31
Computers
-31,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-8,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-671,000 GBP2023-01-01 ~ 2023-12-31
Prepayments
Current
142,000 GBP2023-12-31
18,000 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
19,959,000 GBP2023-12-31
16,016,000 GBP2022-12-31
Current
1,867,000 GBP2023-12-31
2,100,000 GBP2022-12-31
Accrued Liabilities
Current
2,007,000 GBP2023-12-31
1,309,000 GBP2022-12-31