Cost of Sales
-918,085 GBP2023-01-01 ~ 2023-12-31
-596,859 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,386,334 GBP2023-01-01 ~ 2023-12-31
-1,524,765 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,300 GBP2023-01-01 ~ 2023-12-31
38 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,927,213 GBP2023-01-01 ~ 2023-12-31
-1,337,408 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,451,965 GBP2023-01-01 ~ 2023-12-31
-1,073,492 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,461,903 GBP2023-01-01 ~ 2023-12-31
-1,127,941 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
452,585 GBP2023-12-31
479,937 GBP2022-12-31
Property, Plant & Equipment
134,422 GBP2023-12-31
293,383 GBP2022-12-31
Fixed Assets
587,007 GBP2023-12-31
773,320 GBP2022-12-31
Debtors
1,895,841 GBP2023-12-31
1,864,258 GBP2022-12-31
Cash at bank and in hand
22,868 GBP2023-12-31
445 GBP2022-12-31
Current Assets
1,918,709 GBP2023-12-31
1,864,703 GBP2022-12-31
Net Current Assets/Liabilities
1,810,588 GBP2023-12-31
-1,643,255 GBP2022-12-31
Total Assets Less Current Liabilities
2,397,595 GBP2023-12-31
-869,935 GBP2022-12-31
Creditors
Non-current
-805,627 GBP2023-12-31
0 GBP2022-12-31
Net Assets/Liabilities
1,591,968 GBP2023-12-31
-869,935 GBP2022-12-31
Equity
Called up share capital
146 GBP2023-12-31
146 GBP2022-12-31
Share premium
846,454 GBP2023-12-31
846,454 GBP2022-12-31
Retained earnings (accumulated losses)
745,368 GBP2023-12-31
-1,706,597 GBP2022-12-31
Equity
1,591,968 GBP2023-12-31
-869,935 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,451,965 GBP2023-01-01 ~ 2023-12-31
-1,073,492 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,451,965 GBP2023-01-01 ~ 2023-12-31
-1,073,492 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
4,500 GBP2023-01-01 ~ 2023-12-31
3,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
112023-01-01 ~ 2023-12-31
112022-01-01 ~ 2022-12-31
Wages/Salaries
693,150 GBP2023-01-01 ~ 2023-12-31
709,951 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,401 GBP2023-01-01 ~ 2023-12-31
24,202 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
794,182 GBP2023-01-01 ~ 2023-12-31
816,811 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
206,250 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-524,752 GBP2023-01-01 ~ 2023-12-31
-263,916 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
912,092 GBP2023-12-31
852,855 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
459,507 GBP2023-12-31
372,918 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
86,935 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
452,585 GBP2023-12-31
479,937 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,436,422 GBP2023-12-31
1,361,250 GBP2022-12-31
Furniture and fittings
20,607 GBP2023-12-31
20,607 GBP2022-12-31
Computers
77,049 GBP2023-12-31
77,049 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,534,078 GBP2023-12-31
1,458,906 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,303,258 GBP2023-12-31
1,071,720 GBP2022-12-31
Furniture and fittings
20,607 GBP2023-12-31
20,588 GBP2022-12-31
Computers
75,791 GBP2023-12-31
73,215 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,399,656 GBP2023-12-31
1,165,523 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
231,538 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
19 GBP2023-01-01 ~ 2023-12-31
Computers
2,576 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
234,133 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
133,164 GBP2023-12-31
289,530 GBP2022-12-31
Furniture and fittings
0 GBP2023-12-31
19 GBP2022-12-31
Computers
1,258 GBP2023-12-31
3,834 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
246,869 GBP2023-12-31
1,049,312 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
5,668 GBP2023-12-31
34,288 GBP2022-12-31
Other Debtors
Current
112,882 GBP2023-12-31
81,700 GBP2022-12-31
Prepayments/Accrued Income
Current
67,738 GBP2023-12-31
68,291 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
1,153,088 GBP2023-12-31
630,667 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,895,841 GBP2023-12-31
1,864,258 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
3,387,178 GBP2022-12-31
Trade Creditors/Trade Payables
Current
75,335 GBP2023-12-31
42,792 GBP2022-12-31
Other Taxation & Social Security Payable
Current
25,177 GBP2023-12-31
25,039 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
7,609 GBP2023-12-31
17,096 GBP2022-12-31
Other Remaining Borrowings
Non-current
805,627 GBP2023-12-31
0 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
3,387,178 GBP2022-12-31
-3,387,178 GBP2022-12-31
Total Borrowings
805,627 GBP2023-12-31
3,387,178 GBP2022-12-31
Current
0 GBP2023-12-31
3,387,178 GBP2022-12-31
Non-current
805,627 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
99,669 GBP2023-12-31
90,861 GBP2022-12-31
Between two and five year
414,300 GBP2023-12-31
30,619 GBP2022-12-31
More than five year
34,525 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
548,494 GBP2023-12-31
121,480 GBP2022-12-31