32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
02023-10-01 ~ 2024-09-30
Class 2 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
10,961,235 GBP2023-10-01 ~ 2024-09-30
11,351,248 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
7,624,297 GBP2023-10-01 ~ 2024-09-30
7,605,747 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
3,336,938 GBP2023-10-01 ~ 2024-09-30
3,745,501 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
1,681,942 GBP2023-10-01 ~ 2024-09-30
1,615,666 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,655,246 GBP2023-10-01 ~ 2024-09-30
2,133,889 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
64,785 GBP2023-10-01 ~ 2024-09-30
26,713 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,720,031 GBP2023-10-01 ~ 2024-09-30
2,160,602 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
253,855 GBP2023-10-01 ~ 2024-09-30
358,672 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,466,176 GBP2023-10-01 ~ 2024-09-30
1,801,930 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,466,176 GBP2023-10-01 ~ 2024-09-30
1,801,930 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
242,227 GBP2024-09-30
181,671 GBP2023-09-30
Property, Plant & Equipment
835,025 GBP2024-09-30
891,769 GBP2023-09-30
Fixed Assets
1,077,252 GBP2024-09-30
1,073,440 GBP2023-09-30
Total Inventories
1,255,923 GBP2024-09-30
1,055,860 GBP2023-09-30
Debtors
1,763,233 GBP2024-09-30
2,564,830 GBP2023-09-30
Cash at bank and in hand
4,713,500 GBP2024-09-30
3,894,541 GBP2023-09-30
Current Assets
7,732,656 GBP2024-09-30
7,515,231 GBP2023-09-30
Creditors
Current
2,117,714 GBP2024-09-30
2,451,060 GBP2023-09-30
Net Current Assets/Liabilities
5,614,942 GBP2024-09-30
5,064,171 GBP2023-09-30
Total Assets Less Current Liabilities
6,692,194 GBP2024-09-30
6,137,611 GBP2023-09-30
Net Assets/Liabilities
6,461,384 GBP2024-09-30
5,895,208 GBP2023-09-30
Equity
Called up share capital
10,000 GBP2024-09-30
10,000 GBP2023-09-30
10,000 GBP2022-09-30
Retained earnings (accumulated losses)
6,451,384 GBP2024-09-30
5,885,208 GBP2023-09-30
4,983,278 GBP2022-09-30
Equity
6,461,384 GBP2024-09-30
5,895,208 GBP2023-09-30
4,993,278 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-900,000 GBP2023-10-01 ~ 2024-09-30
-900,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-900,000 GBP2023-10-01 ~ 2024-09-30
-900,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,466,176 GBP2023-10-01 ~ 2024-09-30
1,801,930 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
2,802,547 GBP2023-10-01 ~ 2024-09-30
2,484,271 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
301,381 GBP2023-10-01 ~ 2024-09-30
278,062 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
132,247 GBP2023-10-01 ~ 2024-09-30
128,230 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
3,236,175 GBP2023-10-01 ~ 2024-09-30
2,890,563 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
812023-10-01 ~ 2024-09-30
782022-10-01 ~ 2023-09-30
Director Remuneration
527,818 GBP2023-10-01 ~ 2024-09-30
580,212 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
291,811 GBP2023-10-01 ~ 2024-09-30
274,986 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
19,147 GBP2023-10-01 ~ 2024-09-30
19,731 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
265,448 GBP2023-10-01 ~ 2024-09-30
266,276 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
430,008 GBP2023-10-01 ~ 2024-09-30
540,151 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
513,008 GBP2024-09-30
476,148 GBP2023-09-30
Development expenditure
478,662 GBP2024-09-30
408,539 GBP2023-09-30
Intangible Assets - Gross Cost
991,670 GBP2024-09-30
884,687 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
404,337 GBP2024-09-30
365,885 GBP2023-09-30
Development expenditure
345,106 GBP2024-09-30
337,131 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
749,443 GBP2024-09-30
703,016 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
38,452 GBP2023-10-01 ~ 2024-09-30
Development expenditure
7,975 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
46,427 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
108,671 GBP2024-09-30
110,263 GBP2023-09-30
Development expenditure
133,556 GBP2024-09-30
71,408 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
112,804 GBP2024-09-30
44,211 GBP2023-09-30
Plant and equipment
3,409,402 GBP2024-09-30
3,262,068 GBP2023-09-30
Furniture and fittings
565,479 GBP2024-09-30
546,339 GBP2023-09-30
Motor vehicles
13,358 GBP2024-09-30
64,188 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
4,101,043 GBP2024-09-30
3,916,806 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-50,830 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-50,830 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
44,497 GBP2024-09-30
44,211 GBP2023-09-30
Plant and equipment
2,666,700 GBP2024-09-30
2,390,642 GBP2023-09-30
Furniture and fittings
541,463 GBP2024-09-30
529,019 GBP2023-09-30
Motor vehicles
13,358 GBP2024-09-30
61,165 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,266,018 GBP2024-09-30
3,025,037 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
286 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
276,058 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
12,444 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
3,023 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
291,811 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-50,830 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-50,830 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Improvements to leasehold property
68,307 GBP2024-09-30
Plant and equipment
742,702 GBP2024-09-30
871,426 GBP2023-09-30
Furniture and fittings
24,016 GBP2024-09-30
17,320 GBP2023-09-30
Motor vehicles
3,023 GBP2023-09-30
Finished Goods
297,946 GBP2024-09-30
302,504 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,581,625 GBP2024-09-30
2,447,632 GBP2023-09-30
Other Debtors
Current
108,826 GBP2024-09-30
59,097 GBP2023-09-30
Prepayments/Accrued Income
Current
72,782 GBP2024-09-30
58,101 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
1,763,233 GBP2024-09-30
Current, Amounts falling due within one year
2,564,830 GBP2023-09-30
Trade Creditors/Trade Payables
Current
979,199 GBP2024-09-30
768,117 GBP2023-09-30
Amounts owed to group undertakings
Current
35,652 GBP2024-09-30
199,014 GBP2023-09-30
Corporation Tax Payable
Current
65,407 GBP2024-09-30
145,344 GBP2023-09-30
Other Taxation & Social Security Payable
Current
62,203 GBP2024-09-30
65,564 GBP2023-09-30
Other Creditors
Current
29,437 GBP2024-09-30
18,820 GBP2023-09-30
Accrued Liabilities
Current
755,246 GBP2024-09-30
879,593 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
27,550 GBP2024-09-30
7,173 GBP2023-09-30
Between one and five year
81,217 GBP2024-09-30
10,770 GBP2023-09-30
All periods
108,767 GBP2024-09-30
17,943 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
230,810 GBP2024-09-30
242,403 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2024-09-30
Class 2 ordinary share
5,000 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,466,176 GBP2023-10-01 ~ 2024-09-30