32990 - Other Manufacturing N.e.c.
Intangible Assets
2,856,042 GBP2023-05-31
1,538,424 GBP2022-05-31
Property, Plant & Equipment
375,273 GBP2023-05-31
380,371 GBP2022-05-31
Fixed Assets - Investments
134,120 GBP2023-05-31
134,120 GBP2022-05-31
Fixed Assets
3,365,435 GBP2023-05-31
2,052,915 GBP2022-05-31
Total Inventories
576,935 GBP2023-05-31
520,565 GBP2022-05-31
Debtors
2,326,649 GBP2023-05-31
1,256,506 GBP2022-05-31
Cash at bank and in hand
27,774 GBP2023-05-31
155,704 GBP2022-05-31
Current Assets
2,931,358 GBP2023-05-31
1,932,775 GBP2022-05-31
Net Current Assets/Liabilities
458,183 GBP2023-05-31
430,235 GBP2022-05-31
Total Assets Less Current Liabilities
3,823,618 GBP2023-05-31
2,483,150 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-304,115 GBP2023-05-31
-412,686 GBP2022-05-31
Net Assets/Liabilities
2,730,937 GBP2023-05-31
1,712,149 GBP2022-05-31
Equity
Called up share capital
3,528 GBP2023-05-31
3,527 GBP2022-05-31
Share premium
128,036 GBP2023-05-31
128,036 GBP2022-05-31
Capital redemption reserve
210 GBP2023-05-31
210 GBP2022-05-31
Revaluation reserve
-224,944 GBP2023-05-31
-224,944 GBP2022-05-31
Retained earnings (accumulated losses)
2,805,224 GBP2023-05-31
1,786,437 GBP2022-05-31
Equity
2,730,937 GBP2023-05-31
1,712,149 GBP2022-05-31
Average Number of Employees
162022-06-01 ~ 2023-05-31
152021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
78,309 GBP2023-05-31
67,251 GBP2022-05-31
Development expenditure
4,575,647 GBP2023-05-31
3,112,357 GBP2022-05-31
Other
43,940 GBP2023-05-31
43,940 GBP2022-05-31
Intangible Assets - Gross Cost
4,697,896 GBP2023-05-31
3,223,548 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
39,835 GBP2023-05-31
36,711 GBP2022-05-31
Development expenditure
1,793,231 GBP2023-05-31
1,644,019 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
1,841,854 GBP2023-05-31
1,685,124 GBP2022-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
3,124 GBP2022-06-01 ~ 2023-05-31
Development expenditure
149,212 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
156,730 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
38,474 GBP2023-05-31
30,540 GBP2022-05-31
Development expenditure
2,782,416 GBP2023-05-31
1,468,338 GBP2022-05-31
Other
35,152 GBP2023-05-31
39,546 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
350,000 GBP2023-05-31
350,000 GBP2022-05-31
Tools/Equipment for furniture and fittings
318,531 GBP2023-05-31
309,380 GBP2022-05-31
Other
200,022 GBP2023-05-31
200,022 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
868,553 GBP2023-05-31
859,402 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
306,505 GBP2023-05-31
302,200 GBP2022-05-31
Other
186,775 GBP2023-05-31
176,831 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
493,280 GBP2023-05-31
479,031 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
4,305 GBP2022-06-01 ~ 2023-05-31
Other
9,944 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
14,249 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings
350,000 GBP2023-05-31
350,000 GBP2022-05-31
Tools/Equipment for furniture and fittings
12,026 GBP2023-05-31
7,180 GBP2022-05-31
Other
13,247 GBP2023-05-31
23,191 GBP2022-05-31
Investments in Subsidiaries
134,120 GBP2023-05-31
134,120 GBP2022-05-31
Cost valuation
134,120 GBP2022-05-31
Finished Goods/Goods for Resale
576,935 GBP2023-05-31
520,565 GBP2022-05-31
Trade Debtors/Trade Receivables
1,761,173 GBP2023-05-31
970,655 GBP2022-05-31
Prepayments
87,402 GBP2023-05-31
74,740 GBP2022-05-31
Other Debtors
478,074 GBP2023-05-31
211,111 GBP2022-05-31
Debtors
Current
2,326,649 GBP2023-05-31
1,256,506 GBP2022-05-31
Total Borrowings
Current, Amounts falling due within one year
628,205 GBP2023-05-31
566,536 GBP2022-05-31
Trade Creditors/Trade Payables
701,402 GBP2023-05-31
483,745 GBP2022-05-31
Taxation/Social Security Payable
33,150 GBP2023-05-31
27,672 GBP2022-05-31
Other Creditors
848,300 GBP2023-05-31
266,262 GBP2022-05-31
Accrued Liabilities
262,118 GBP2023-05-31
145,133 GBP2022-05-31
Total Borrowings
Non-current, Amounts falling due after one year
304,115 GBP2023-05-31
412,686 GBP2022-05-31
Bank Borrowings
Non-current
304,115 GBP2023-05-31
412,686 GBP2022-05-31
Current
5,626 GBP2023-05-31
15,755 GBP2022-05-31
Bank Overdrafts
Current
164,816 GBP2023-05-31
Other Remaining Borrowings
Current
457,763 GBP2023-05-31
550,781 GBP2022-05-31
Total Borrowings
Current
628,205 GBP2023-05-31
566,536 GBP2022-05-31
Par Value of Share
Class 1 ordinary share
0.102022-06-01 ~ 2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
31,270 shares2023-05-31
31,270 shares2022-05-31
Par Value of Share
Class 3 ordinary share
0.102022-06-01 ~ 2023-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
4,005 shares2023-05-31
4,005 shares2022-05-31
Number of Shares Issued (Fully Paid)
35,275 shares2023-05-31
35,275 shares2022-05-31
Nominal value of allotted share capital
3,528 GBP2022-06-01 ~ 2023-05-31
3,528 GBP2021-06-01 ~ 2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between two and five year
20,352 GBP2023-05-31