32990 - Other Manufacturing N.e.c.
Average Number of Employees
222024-06-01 ~ 2025-05-31
202023-06-01 ~ 2024-05-31
Intangible Assets
6,058,583 GBP2025-05-31
4,203,901 GBP2024-05-31
Property, Plant & Equipment
409,877 GBP2025-05-31
395,807 GBP2024-05-31
Fixed Assets - Investments
134,120 GBP2025-05-31
134,120 GBP2024-05-31
Fixed Assets
6,602,580 GBP2025-05-31
4,733,828 GBP2024-05-31
Total Inventories
603,426 GBP2025-05-31
680,724 GBP2024-05-31
Debtors
Current
1,767,081 GBP2025-05-31
2,164,022 GBP2024-05-31
Cash at bank and in hand
96,192 GBP2025-05-31
24,246 GBP2024-05-31
Current Assets
2,466,699 GBP2025-05-31
2,868,992 GBP2024-05-31
Net Current Assets/Liabilities
620,866 GBP2025-05-31
934,389 GBP2024-05-31
Total Assets Less Current Liabilities
7,223,446 GBP2025-05-31
5,668,217 GBP2024-05-31
Net Assets/Liabilities
3,826,556 GBP2025-05-31
3,401,091 GBP2024-05-31
Equity
Called up share capital
3,565 GBP2025-05-31
3,528 GBP2024-05-31
Share premium
213,657 GBP2025-05-31
128,036 GBP2024-05-31
Capital redemption reserve
210 GBP2025-05-31
210 GBP2024-05-31
Revaluation reserve
-224,944 GBP2025-05-31
-224,944 GBP2024-05-31
Retained earnings (accumulated losses)
3,815,185 GBP2025-05-31
3,475,378 GBP2024-05-31
Equity
3,826,556 GBP2025-05-31
3,401,091 GBP2024-05-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
188,458 GBP2025-05-31
122,947 GBP2024-05-31
Development expenditure
7,886,505 GBP2025-05-31
5,966,329 GBP2024-05-31
Other
176,102 GBP2025-05-31
147,856 GBP2024-05-31
Intangible Assets - Gross Cost
8,251,065 GBP2025-05-31
6,237,132 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
46,364 GBP2025-05-31
42,962 GBP2024-05-31
Development expenditure
2,105,572 GBP2025-05-31
1,966,695 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
2,192,482 GBP2025-05-31
2,033,231 GBP2024-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
3,402 GBP2024-06-01 ~ 2025-05-31
Development expenditure
138,877 GBP2024-06-01 ~ 2025-05-31
Intangible Assets - Increase From Amortisation Charge for Year
159,251 GBP2024-06-01 ~ 2025-05-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
142,094 GBP2025-05-31
79,984 GBP2024-05-31
Development expenditure
5,780,933 GBP2025-05-31
3,999,634 GBP2024-05-31
Other
135,556 GBP2025-05-31
124,283 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings
350,000 GBP2025-05-31
350,000 GBP2024-05-31
Tools/Equipment for furniture and fittings
91,937 GBP2025-05-31
361,006 GBP2024-05-31
Other
200,022 GBP2025-05-31
200,022 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
641,959 GBP2025-05-31
911,028 GBP2024-05-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-309,380 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-309,380 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
36,372 GBP2025-05-31
322,768 GBP2024-05-31
Other
195,710 GBP2025-05-31
192,453 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
232,082 GBP2025-05-31
515,221 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
22,984 GBP2024-06-01 ~ 2025-05-31
Other
3,257 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
26,241 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-309,380 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-309,380 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Land and buildings
350,000 GBP2025-05-31
350,000 GBP2024-05-31
Tools/Equipment for furniture and fittings
55,565 GBP2025-05-31
38,238 GBP2024-05-31
Other
4,312 GBP2025-05-31
7,569 GBP2024-05-31
Investments in Subsidiaries
134,120 GBP2025-05-31
134,120 GBP2024-05-31
Cost valuation
134,120 GBP2024-05-31
Finished Goods/Goods for Resale
603,426 GBP2025-05-31
680,724 GBP2024-05-31
Trade Debtors/Trade Receivables
1,287,425 GBP2025-05-31
1,590,227 GBP2024-05-31
Prepayments
89,082 GBP2025-05-31
78,701 GBP2024-05-31
Other Debtors
390,574 GBP2025-05-31
495,094 GBP2024-05-31
Debtors
Amounts falling due within one year, Current
1,767,081 GBP2025-05-31
Current, Amounts falling due within one year
2,164,022 GBP2024-05-31
Total Borrowings
Current, Amounts falling due within one year
474,474 GBP2024-05-31
Non-current, Amounts falling due after one year
402,728 GBP2025-05-31
Bank Borrowings
Non-current
402,728 GBP2025-05-31
191,708 GBP2024-05-31
Bank Overdrafts
Current
202,442 GBP2025-05-31
5,357 GBP2024-05-31
Other Remaining Borrowings
Current
558,648 GBP2025-05-31
469,117 GBP2024-05-31
Total Borrowings
Current
761,090 GBP2025-05-31
474,474 GBP2024-05-31
Par Value of Share
Class 1 ordinary share
0.102024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
31,648 shares2025-05-31
31,270 shares2024-05-31
Par Value of Share
Class 3 ordinary share
0.102024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
4,005 shares2025-05-31
4,005 shares2024-05-31
Number of Shares Issued (Fully Paid)
35,653 shares2025-05-31
35,275 shares2024-05-31
Nominal value of allotted share capital
3,565 GBP2024-06-01 ~ 2025-05-31
3,528 GBP2023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,515 GBP2025-05-31
15,516 GBP2024-05-31
Between two and five year
19,030 GBP2025-05-31
16,021 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
28,545 GBP2025-05-31
31,537 GBP2024-05-31