Cost of Sales
-11,232,967 GBP2023-01-01 ~ 2023-12-31
-13,228,157 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-808,081 GBP2023-01-01 ~ 2023-12-31
-1,036,710 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,002,144 GBP2023-01-01 ~ 2023-12-31
-4,541,157 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,813,952 GBP2023-01-01 ~ 2023-12-31
-442,165 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,310,622 GBP2023-01-01 ~ 2023-12-31
-526,127 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
543,932 GBP2023-12-31
808,436 GBP2022-12-31
Property, Plant & Equipment
5,637,783 GBP2023-12-31
6,031,104 GBP2022-12-31
Fixed Assets
6,181,715 GBP2023-12-31
6,839,540 GBP2022-12-31
Debtors
3,715,065 GBP2023-12-31
4,703,065 GBP2022-12-31
Cash at bank and in hand
169,746 GBP2023-12-31
1,266 GBP2022-12-31
Current Assets
6,907,168 GBP2023-12-31
7,270,721 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,282,240 GBP2023-12-31
-8,488,661 GBP2022-12-31
Net Current Assets/Liabilities
1,624,928 GBP2023-12-31
-1,217,940 GBP2022-12-31
Total Assets Less Current Liabilities
7,806,643 GBP2023-12-31
5,621,600 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,185,386 GBP2023-12-31
-1,846,084 GBP2022-12-31
Net Assets/Liabilities
6,621,257 GBP2023-12-31
3,272,186 GBP2022-12-31
Equity
Called up share capital
38,493 GBP2023-12-31
14,542 GBP2022-12-31
14,542 GBP2021-12-31
Share premium
6,158,095 GBP2023-12-31
522,353 GBP2022-12-31
522,353 GBP2021-12-31
Revaluation reserve
1,058,516 GBP2023-12-31
1,107,649 GBP2022-12-31
1,156,782 GBP2021-12-31
Retained earnings (accumulated losses)
-633,847 GBP2023-12-31
1,627,642 GBP2022-12-31
2,104,636 GBP2021-12-31
Equity
6,621,257 GBP2023-12-31
3,272,186 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,310,622 GBP2023-01-01 ~ 2023-12-31
-526,127 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
23,951 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
5,659,693 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
398,727 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,020 GBP2023-01-01 ~ 2023-12-31
25,504 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1292023-01-01 ~ 2023-12-31
1272022-01-01 ~ 2022-12-31
Wages/Salaries
3,770,921 GBP2023-01-01 ~ 2023-12-31
3,744,380 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
210,235 GBP2023-01-01 ~ 2023-12-31
194,264 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,323,902 GBP2023-01-01 ~ 2023-12-31
4,274,937 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
222,025 GBP2023-01-01 ~ 2023-12-31
251,348 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-503,330 GBP2023-01-01 ~ 2023-12-31
-36,836 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
2,986,202 GBP2023-12-31
2,841,167 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,442,270 GBP2023-12-31
2,032,731 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
155,794 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
543,932 GBP2023-12-31
808,436 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
3,456,137 GBP2023-12-31
3,456,137 GBP2022-12-31
Plant and equipment
6,815,141 GBP2023-12-31
6,788,518 GBP2022-12-31
Computers
521,860 GBP2023-12-31
505,594 GBP2022-12-31
Motor vehicles
139,547 GBP2023-12-31
139,547 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,932,685 GBP2023-12-31
10,889,796 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
995,539 GBP2023-12-31
926,416 GBP2022-12-31
Plant and equipment
3,722,292 GBP2023-12-31
3,400,203 GBP2022-12-31
Computers
508,726 GBP2023-12-31
493,984 GBP2022-12-31
Motor vehicles
68,345 GBP2023-12-31
38,089 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,294,902 GBP2023-12-31
4,858,692 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
69,123 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
322,089 GBP2023-01-01 ~ 2023-12-31
Computers
14,742 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
30,256 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
436,210 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
2,460,598 GBP2023-12-31
2,529,721 GBP2022-12-31
Plant and equipment
3,092,849 GBP2023-12-31
3,388,315 GBP2022-12-31
Computers
13,134 GBP2023-12-31
11,610 GBP2022-12-31
Motor vehicles
71,202 GBP2023-12-31
101,458 GBP2022-12-31
Finished Goods/Goods for Resale
995,645 GBP2023-12-31
762,858 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,120,900 GBP2023-12-31
3,960,887 GBP2022-12-31
Other Debtors
Current
406,894 GBP2023-12-31
439,963 GBP2022-12-31
Prepayments/Accrued Income
Current
187,271 GBP2023-12-31
302,215 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,715,065 GBP2023-12-31
4,703,065 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,113,461 GBP2023-12-31
4,361,156 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
47,472 GBP2023-12-31
63,941 GBP2022-12-31
Other Remaining Borrowings
Current
258,816 GBP2023-12-31
426,389 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,351,248 GBP2023-12-31
3,249,739 GBP2022-12-31
Other Taxation & Social Security Payable
Current
155,654 GBP2023-12-31
115,298 GBP2022-12-31
Other Creditors
Current
156,421 GBP2023-12-31
216,796 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
171,388 GBP2023-12-31
27,563 GBP2022-12-31
Creditors
Current
5,282,240 GBP2023-12-31
8,488,661 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
123,641 GBP2023-12-31
463,671 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
48,526 GBP2023-12-31
94,858 GBP2022-12-31
Other Remaining Borrowings
Non-current
408,817 GBP2023-12-31
581,961 GBP2022-12-31
Creditors
Non-current
1,185,386 GBP2023-12-31
1,846,084 GBP2022-12-31
Bank Borrowings
494,582 GBP2023-12-31
2,103,603 GBP2022-12-31
Total Borrowings
2,904,735 GBP2023-12-31
5,833,177 GBP2022-12-31
Current
2,372,277 GBP2023-12-31
4,787,545 GBP2022-12-31
Non-current
532,458 GBP2023-12-31
1,045,632 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
55,542 GBP2023-12-31
73,683 GBP2022-12-31
Minimum gross finance lease payments owing
113,094 GBP2023-12-31
185,463 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
95,998 GBP2023-12-31
158,799 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
164,400 GBP2023-12-31
154,400 GBP2022-12-31
Between two and five year
328,800 GBP2023-12-31
493,200 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
493,200 GBP2023-12-31
647,600 GBP2022-12-31