32990 - Other Manufacturing N.e.c.
(expand)Distribution Costs
-24,849 GBP2024-01-01 ~ 2024-12-31
-17,673 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,980,534 GBP2024-01-01 ~ 2024-12-31
-1,703,978 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,035,979 GBP2024-01-01 ~ 2024-12-31
1,095,853 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
772,126 GBP2024-01-01 ~ 2024-12-31
990,254 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
452,588 GBP2024-01-01 ~ 2024-12-31
742,153 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
848,776 GBP2024-01-01 ~ 2024-12-31
742,153 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,441,911 GBP2024-12-31
7,438,863 GBP2023-12-31
Investment Property
590,625 GBP2024-12-31
590,625 GBP2023-12-31
Fixed Assets
8,032,536 GBP2024-12-31
8,029,488 GBP2023-12-31
Total Inventories
6,874,584 GBP2024-12-31
6,881,804 GBP2023-12-31
Debtors
3,416,774 GBP2024-12-31
1,580,770 GBP2023-12-31
Current assets - Investments
39,612 GBP2023-12-31
Cash at bank and in hand
2,493,963 GBP2024-12-31
2,411,680 GBP2023-12-31
Current Assets
12,785,321 GBP2024-12-31
10,913,866 GBP2023-12-31
Net Current Assets/Liabilities
8,088,387 GBP2024-12-31
7,186,921 GBP2023-12-31
Total Assets Less Current Liabilities
16,120,923 GBP2024-12-31
15,216,409 GBP2023-12-31
Net Assets/Liabilities
13,298,526 GBP2024-12-31
12,472,878 GBP2023-12-31
Equity
Called up share capital
23,406 GBP2024-12-31
22,806 GBP2023-12-31
22,206 GBP2022-12-31
Share premium
60,246 GBP2024-12-31
44,184 GBP2023-12-31
28,122 GBP2022-12-31
Revaluation reserve
1,214,303 GBP2024-12-31
818,115 GBP2023-12-31
818,115 GBP2022-12-31
Capital redemption reserve
9,644 GBP2024-12-31
9,644 GBP2023-12-31
9,644 GBP2022-12-31
Retained earnings (accumulated losses)
11,990,927 GBP2024-12-31
11,578,129 GBP2023-12-31
10,870,185 GBP2022-12-31
Equity
13,298,526 GBP2024-12-31
12,472,878 GBP2023-12-31
11,748,272 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-39,790 GBP2024-01-01 ~ 2024-12-31
-34,209 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
452,588 GBP2024-01-01 ~ 2024-12-31
742,153 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-39,790 GBP2024-01-01 ~ 2024-12-31
-34,209 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,188,934 GBP2024-01-01 ~ 2024-12-31
4,392,826 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
528,265 GBP2024-01-01 ~ 2024-12-31
451,478 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
303,445 GBP2024-01-01 ~ 2024-12-31
267,867 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,020,644 GBP2024-01-01 ~ 2024-12-31
5,112,171 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1272024-01-01 ~ 2024-12-31
1132023-01-01 ~ 2023-12-31
Director Remuneration
315,081 GBP2024-01-01 ~ 2024-12-31
310,885 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
262,423 GBP2024-01-01 ~ 2024-12-31
341,761 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,000 GBP2024-01-01 ~ 2024-12-31
26,875 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
267,695 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
193,032 GBP2024-01-01 ~ 2024-12-31
232,710 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
247,090 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
247,090 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,209,375 GBP2024-12-31
4,909,375 GBP2023-12-31
Plant and equipment
14,479,485 GBP2024-12-31
14,448,289 GBP2023-12-31
Furniture and fittings
588,702 GBP2024-12-31
1,314,311 GBP2023-12-31
Motor vehicles
108,396 GBP2024-12-31
132,716 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
20,385,958 GBP2024-12-31
20,804,691 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-815,517 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-24,320 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-839,837 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
300,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
300,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
54,000 GBP2023-12-31
Plant and equipment
12,423,635 GBP2024-12-31
11,986,227 GBP2023-12-31
Furniture and fittings
424,282 GBP2024-12-31
1,211,674 GBP2023-12-31
Motor vehicles
96,130 GBP2024-12-31
113,927 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,944,047 GBP2024-12-31
13,365,828 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
42,188 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
437,408 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
27,243 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,089 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
510,928 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-814,635 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-21,886 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-836,521 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
5,209,375 GBP2024-12-31
4,855,375 GBP2023-12-31
Plant and equipment
2,055,850 GBP2024-12-31
2,462,062 GBP2023-12-31
Furniture and fittings
164,420 GBP2024-12-31
102,637 GBP2023-12-31
Motor vehicles
12,266 GBP2024-12-31
18,789 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
2,190,018 GBP2024-12-31
2,631,489 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
858,740 GBP2024-12-31
1,648,775 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
237,126 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
248,505 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
1,331,278 GBP2024-12-31
Under hire purchased contracts or finance leases
1,395,761 GBP2024-12-31
1,058,576 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
982,714 GBP2023-12-31
Investment Property - Fair Value Model
590,625 GBP2023-12-31
Raw Materials
2,020,671 GBP2024-12-31
2,312,922 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,252,093 GBP2024-12-31
1,153,474 GBP2023-12-31
Other Debtors
Current
2,096 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
25,331 GBP2024-12-31
240,432 GBP2023-12-31
Prepayments/Accrued Income
Current
139,350 GBP2024-12-31
184,768 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,416,774 GBP2024-12-31
1,580,770 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,037,257 GBP2024-12-31
749,659 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
331,225 GBP2024-12-31
362,172 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,889,237 GBP2024-12-31
1,936,885 GBP2023-12-31
Corporation Tax Payable
Current
267,695 GBP2024-12-31
Other Taxation & Social Security Payable
Current
117,962 GBP2024-12-31
126,833 GBP2023-12-31
Other Creditors
Current
57,832 GBP2024-12-31
16,668 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
960,847 GBP2024-12-31
534,728 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
942,351 GBP2024-12-31
1,194,649 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
983,532 GBP2024-12-31
699,583 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,037,257 GBP2024-12-31
749,659 GBP2023-12-31
Non-current, Between one and two years
195,092 GBP2024-12-31
Non-current, Between two and five year
243,656 GBP2024-12-31
354,246 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
331,225 GBP2024-12-31
Between one and five year, hire purchase agreements
699,583 GBP2023-12-31
hire purchase agreements
1,314,757 GBP2024-12-31
1,061,755 GBP2023-12-31
Bank Borrowings
Secured
1,979,608 GBP2024-12-31
1,944,308 GBP2023-12-31
Total Borrowings
Secured
3,294,365 GBP2024-12-31
3,006,063 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
785,436 GBP2024-12-31
737,968 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
780,944 GBP2024-12-31
729,101 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
23,406 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
452,588 GBP2024-01-01 ~ 2024-12-31