32990 - Other Manufacturing N.e.c.
Average Number of Employees
482023-01-01 ~ 2023-12-31
442022-01-01 ~ 2022-12-31
Intangible Assets
2,718,267 GBP2023-12-31
2,943,976 GBP2022-12-31
Property, Plant & Equipment
194,265 GBP2023-12-31
176,529 GBP2022-12-31
Fixed Assets
2,912,532 GBP2023-12-31
3,120,505 GBP2022-12-31
Total Inventories
1,282,669 GBP2023-12-31
1,403,136 GBP2022-12-31
Debtors
Current
1,030,616 GBP2023-12-31
928,971 GBP2022-12-31
Cash at bank and in hand
116,437 GBP2023-12-31
398,727 GBP2022-12-31
Current Assets
2,429,722 GBP2023-12-31
2,730,834 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,929,915 GBP2023-12-31
Net Current Assets/Liabilities
-500,193 GBP2023-12-31
-612,103 GBP2022-12-31
Total Assets Less Current Liabilities
2,412,339 GBP2023-12-31
2,508,402 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-4,441,646 GBP2023-12-31
Net Assets/Liabilities
-2,029,307 GBP2023-12-31
-2,864,934 GBP2022-12-31
Equity
Called up share capital
1,424 GBP2023-12-31
1,424 GBP2022-12-31
Share premium
448,601 GBP2023-12-31
448,601 GBP2022-12-31
448,601 GBP2022-01-01
Other miscellaneous reserve
1,480,781 GBP2023-12-31
Retained earnings (accumulated losses)
-3,960,113 GBP2023-12-31
-3,314,959 GBP2022-12-31
-2,436,720 GBP2022-01-01
Equity
-2,029,307 GBP2023-12-31
-2,864,934 GBP2022-12-31
-1,988,119 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-645,154 GBP2023-01-01 ~ 2023-12-31
-878,239 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-645,154 GBP2023-01-01 ~ 2023-12-31
-878,239 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-645,154 GBP2023-01-01 ~ 2023-12-31
-878,239 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-645,154 GBP2023-01-01 ~ 2023-12-31
-878,239 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
1,424 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
1,424 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
1,424 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
1,480,781 GBP2023-01-01 ~ 2023-12-31
1,424 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Office equipment
252023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
159,607 GBP2023-12-31
113,391 GBP2022-12-31
Goodwill
3,628,016 GBP2023-12-31
3,628,016 GBP2022-12-31
Intangible Assets - Gross Cost
4,823,393 GBP2023-12-31
4,623,342 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,875,642 GBP2023-12-31
1,512,282 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,105,126 GBP2023-12-31
1,679,366 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
425,760 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
1,752,374 GBP2023-12-31
2,115,734 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
393,466 GBP2023-12-31
315,829 GBP2022-12-31
Furniture and fittings
7,054 GBP2023-12-31
7,054 GBP2022-12-31
Office equipment
57,887 GBP2023-12-31
53,150 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
463,270 GBP2023-12-31
380,896 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
159,769 GBP2022-12-31
Furniture and fittings
4,884 GBP2022-12-31
Office equipment
38,256 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
204,367 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
56,284 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
64,638 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
216,053 GBP2023-12-31
Furniture and fittings
5,386 GBP2023-12-31
Office equipment
46,108 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
269,005 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
177,413 GBP2023-12-31
156,060 GBP2022-12-31
Furniture and fittings
1,668 GBP2023-12-31
2,170 GBP2022-12-31
Office equipment
11,779 GBP2023-12-31
14,894 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
904,852 GBP2023-12-31
842,730 GBP2022-12-31
Other Debtors
Current
167 GBP2023-12-31
543 GBP2022-12-31
Prepayments/Accrued Income
Current
125,597 GBP2023-12-31
85,698 GBP2022-12-31
Other Remaining Borrowings
Current
1,085,448 GBP2023-12-31
696,747 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,129,810 GBP2023-12-31
931,595 GBP2022-12-31
Taxation/Social Security Payable
Current
152,507 GBP2023-12-31
829,081 GBP2022-12-31
Other Creditors
Current
9,117 GBP2023-12-31
5,796 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
553,033 GBP2023-12-31
879,718 GBP2022-12-31
Creditors
Current
2,929,915 GBP2023-12-31
3,342,937 GBP2022-12-31
Other Remaining Borrowings
Non-current
4,160,108 GBP2023-12-31
5,373,336 GBP2022-12-31
Creditors
Non-current
4,441,646 GBP2023-12-31
5,373,336 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,085,448 GBP2023-12-31
Total Borrowings
5,245,555 GBP2023-12-31
6,070,083 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
99,300 shares2023-12-31
99,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.00102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
349,750 shares2023-12-31
350,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.00102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
700,000 shares2023-12-31
700,000 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.00102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
275,000 shares2023-12-31
275,000 shares2022-12-31
Par Value of Share
Class 4 ordinary share
0.00102023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
107,729 GBP2023-12-31
112,003 GBP2022-12-31
Between one and five year
407,828 GBP2023-12-31
416,058 GBP2022-12-31
More than five year
99,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
515,557 GBP2023-12-31
627,561 GBP2022-12-31