32990 - Other Manufacturing N.e.c.
Average Number of Employees
632022-07-01 ~ 2023-06-30
662021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Net goodwill
575,435 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
575,435 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
413,442 GBP2023-06-30
264,434 GBP2022-06-30
Turnover/Revenue
11,055,388 GBP2022-07-01 ~ 2023-06-30
10,205,790 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
8,226,589 GBP2022-07-01 ~ 2023-06-30
7,511,640 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
2,828,799 GBP2022-07-01 ~ 2023-06-30
2,694,150 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
2,303,509 GBP2022-07-01 ~ 2023-06-30
2,232,180 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
628,964 GBP2022-07-01 ~ 2023-06-30
561,059 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
62,773 GBP2022-07-01 ~ 2023-06-30
709,606 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
797,604 GBP2022-07-01 ~ 2023-06-30
1,245,554 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
149,008 GBP2022-07-01 ~ 2023-06-30
181,653 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
648,596 GBP2022-07-01 ~ 2023-06-30
1,063,901 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
65,909 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
648,596 GBP2022-07-01 ~ 2023-06-30
1,129,810 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
3,739,990 GBP2023-06-30
3,097,638 GBP2022-06-30
Fixed Assets - Investments
4,394,260 GBP2023-06-30
4,394,260 GBP2022-06-30
Fixed Assets
8,134,250 GBP2023-06-30
7,491,898 GBP2022-06-30
Total Inventories
1,782,472 GBP2023-06-30
907,876 GBP2022-06-30
Debtors
4,326,387 GBP2023-06-30
1,945,814 GBP2022-06-30
Current assets - Investments
391,767 GBP2023-06-30
502,205 GBP2022-06-30
Cash at bank and in hand
1,669,810 GBP2023-06-30
5,880,503 GBP2022-06-30
Current Assets
8,170,436 GBP2023-06-30
9,236,398 GBP2022-06-30
Creditors
Amounts falling due within one year
3,686,615 GBP2023-06-30
4,631,697 GBP2022-06-30
Net Current Assets/Liabilities
4,483,821 GBP2023-06-30
4,604,701 GBP2022-06-30
Total Assets Less Current Liabilities
12,618,071 GBP2023-06-30
12,096,599 GBP2022-06-30
Net Assets/Liabilities
12,204,629 GBP2023-06-30
11,832,165 GBP2022-06-30
Equity
Called up share capital
10,060 GBP2023-06-30
10,060 GBP2022-06-30
10,060 GBP2021-06-30
Revaluation reserve
298,869 GBP2023-06-30
336,262 GBP2022-06-30
299,362 GBP2021-06-30
Capital redemption reserve
33,609 GBP2023-06-30
33,609 GBP2022-06-30
33,609 GBP2021-06-30
Retained earnings (accumulated losses)
10,888,176 GBP2023-06-30
10,420,576 GBP2022-06-30
10,309,064 GBP2021-06-30
Equity
12,204,629 GBP2023-06-30
11,832,165 GBP2022-06-30
11,177,591 GBP2021-06-30
Profit/Loss
Retained earnings (accumulated losses)
648,596 GBP2022-07-01 ~ 2023-06-30
1,063,901 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
743,732 GBP2022-07-01 ~ 2023-06-30
586,748 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-276,132 GBP2022-07-01 ~ 2023-06-30
-475,236 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-276,132 GBP2022-07-01 ~ 2023-06-30
-475,236 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-276,132 GBP2022-07-01 ~ 2023-06-30
-475,236 GBP2021-07-01 ~ 2022-06-30
Equity - Income/Expense Recognised Directly
-276,132 GBP2022-07-01 ~ 2023-06-30
-475,236 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
0.252022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
223,159 GBP2022-07-01 ~ 2023-06-30
235,449 GBP2021-07-01 ~ 2022-06-30
Average number of employees in administration and support functions
262022-07-01 ~ 2023-06-30
282021-07-01 ~ 2022-06-30
Wages/Salaries
1,991,494 GBP2022-07-01 ~ 2023-06-30
1,972,397 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
213,682 GBP2022-07-01 ~ 2023-06-30
209,896 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,728 GBP2022-07-01 ~ 2023-06-30
83,932 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,301,904 GBP2022-07-01 ~ 2023-06-30
2,266,225 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
85,340 GBP2022-07-01 ~ 2023-06-30
121,577 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
149,008 GBP2022-07-01 ~ 2023-06-30
202,810 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
199,401 GBP2022-07-01 ~ 2023-06-30
236,655 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
All ordinary shares
276,132 GBP2022-07-01 ~ 2023-06-30
475,236 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
575,435 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
575,435 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,885,000 GBP2023-06-30
2,885,000 GBP2022-06-30
Plant and equipment
4,489,448 GBP2023-06-30
3,683,739 GBP2022-06-30
Motor vehicles
139,359 GBP2023-06-30
308,911 GBP2022-06-30
Computers
166,822 GBP2023-06-30
82,683 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
7,680,629 GBP2023-06-30
6,960,333 GBP2022-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-188,547 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-188,547 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
253,529 GBP2023-06-30
218,529 GBP2022-06-30
Plant and equipment
3,513,653 GBP2023-06-30
3,344,580 GBP2022-06-30
Motor vehicles
88,437 GBP2023-06-30
216,903 GBP2022-06-30
Computers
85,020 GBP2023-06-30
82,683 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,940,639 GBP2023-06-30
3,862,695 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
35,000 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
169,073 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
16,749 GBP2022-07-01 ~ 2023-06-30
Computers
2,337 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
223,159 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-145,215 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-145,215 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,631,471 GBP2023-06-30
2,666,471 GBP2022-06-30
Plant and equipment
975,795 GBP2023-06-30
339,159 GBP2022-06-30
Motor vehicles
50,922 GBP2023-06-30
92,008 GBP2022-06-30
Computers
81,802 GBP2023-06-30
Amounts invested in assets
Cost valuation, Non-current
4,394,260 GBP2023-06-30
Non-current
4,394,260 GBP2023-06-30
4,394,260 GBP2022-06-30
Raw Materials
1,354,882 GBP2023-06-30
436,260 GBP2022-06-30
Finished Goods
427,590 GBP2023-06-30
471,616 GBP2022-06-30
Trade Debtors/Trade Receivables
2,670,815 GBP2023-06-30
1,857,418 GBP2022-06-30
Prepayments/Accrued Income
67,599 GBP2023-06-30
50,005 GBP2022-06-30
Amount of corporation tax that is recoverable
21,157 GBP2023-06-30
21,157 GBP2022-06-30
Other Debtors
39,187 GBP2023-06-30
17,234 GBP2022-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,085,937 GBP2023-06-30
751,662 GBP2022-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
568,167 GBP2023-06-30
360,698 GBP2022-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
165,118 GBP2023-06-30
96,439 GBP2022-06-30
Amounts owed to directors
Amounts falling due within one year
10,717 GBP2023-06-30
Deferred Tax Liabilities
413,442 GBP2023-06-30
264,434 GBP2022-06-30
Par Value of Share
Class 1 ordinary share
1 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-06-30
10,000 shares2022-06-30
Par Value of Share
Class 2 ordinary share
1 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10 shares2023-06-30
10 shares2022-06-30
Par Value of Share
Class 3 ordinary share
1 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
40 shares2023-06-30
40 shares2022-06-30
Par Value of Share
Class 4 ordinary share
1 shares2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
10 shares2023-06-30
10 shares2022-06-30