32990 - Other Manufacturing N.e.c.
Average Number of Employees
452020-01-01 ~ 2021-03-31
382019-01-01 ~ 2019-12-31
Equity
Called up share capital
50,000 GBP2021-03-31
50,000 GBP2019-12-31
50,000 GBP2019-01-01
Retained earnings (accumulated losses)
-605,871 GBP2021-03-31
-458,362 GBP2019-12-31
-84,111 GBP2019-01-01
Equity
-555,871 GBP2021-03-31
-408,362 GBP2019-12-31
-34,111 GBP2019-01-01
Profit/Loss
Retained earnings (accumulated losses)
-147,509 GBP2020-01-01 ~ 2021-03-31
-374,251 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
-147,509 GBP2020-01-01 ~ 2021-03-31
-374,251 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-147,509 GBP2020-01-01 ~ 2021-03-31
-374,251 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
-147,509 GBP2020-01-01 ~ 2021-03-31
-374,251 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
1,665,674 GBP2020-01-01 ~ 2021-03-31
1,218,764 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
134,233 GBP2020-01-01 ~ 2021-03-31
117,630 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
1,854,647 GBP2020-01-01 ~ 2021-03-31
1,395,868 GBP2019-01-01 ~ 2019-12-31
Director Remuneration
217,818 GBP2020-01-01 ~ 2021-03-31
163,293 GBP2019-01-01 ~ 2019-12-31
Interest Payable/Similar Charges (Finance Costs)
200,538 GBP2020-01-01 ~ 2021-03-31
205,749 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-28,298 GBP2020-01-01 ~ 2021-03-31
21,200 GBP2019-01-01 ~ 2019-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-43,492 GBP2020-01-01 ~ 2021-03-31
28,809 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
-191,000 GBP2020-01-01 ~ 2021-03-31
-345,442 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
-36,290 GBP2020-01-01 ~ 2021-03-31
-65,634 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,160,664 GBP2021-03-31
803,362 GBP2019-12-31
Motor vehicles
43,989 GBP2021-03-31
26,884 GBP2019-12-31
Office equipment
215,153 GBP2021-03-31
102,649 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
2,419,806 GBP2021-03-31
932,895 GBP2019-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,437 GBP2020-01-01 ~ 2021-03-31
Motor vehicles
-25,780 GBP2020-01-01 ~ 2021-03-31
Property, Plant & Equipment - Other Disposals
-30,217 GBP2020-01-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
725,735 GBP2019-12-31
Motor vehicles
21,948 GBP2019-12-31
Office equipment
97,040 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
844,723 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
66,440 GBP2020-01-01 ~ 2021-03-31
Motor vehicles, Owned/Freehold
4,394 GBP2020-01-01 ~ 2021-03-31
Office equipment, Owned/Freehold
12,471 GBP2020-01-01 ~ 2021-03-31
Owned/Freehold
83,305 GBP2020-01-01 ~ 2021-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,752 GBP2020-01-01 ~ 2021-03-31
Motor vehicles
-25,779 GBP2020-01-01 ~ 2021-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,531 GBP2020-01-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,693,677 GBP2021-03-31
Motor vehicles
37,594 GBP2021-03-31
Office equipment
201,143 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,932,414 GBP2021-03-31
Property, Plant & Equipment
Plant and equipment
466,987 GBP2021-03-31
77,628 GBP2019-12-31
Motor vehicles
6,395 GBP2021-03-31
4,935 GBP2019-12-31
Office equipment
14,010 GBP2021-03-31
5,609 GBP2019-12-31
Property, Plant & Equipment
487,392 GBP2021-03-31
88,172 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
784,661 GBP2021-03-31
458,565 GBP2019-12-31
Amounts Owed by Group Undertakings
Current
885 GBP2019-12-31
Other Debtors
Current
37,654 GBP2021-03-31
107,670 GBP2019-12-31
Prepayments/Accrued Income
Current
202,948 GBP2021-03-31
Debtors - Deferred Tax Asset
Current
14,143 GBP2021-03-31
Debtors
Current
1,039,406 GBP2021-03-31
567,120 GBP2019-12-31
Cash at bank and in hand
95,241 GBP2021-03-31
145,456 GBP2019-12-31
Cash and Cash Equivalents
95,241 GBP2021-03-31
145,456 GBP2019-12-31
Trade Creditors/Trade Payables
Current
745,763 GBP2021-03-31
280,845 GBP2019-12-31
Amounts owed to group undertakings
Current
321,173 GBP2021-03-31
3,150,747 GBP2019-12-31
Corporation Tax Payable
Current
285 GBP2021-03-31
Taxation/Social Security Payable
Current
40,219 GBP2021-03-31
28,397 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Current
19,893 GBP2021-03-31
Other Creditors
Current
275,905 GBP2021-03-31
Accrued Liabilities/Deferred Income
Current
333,928 GBP2021-03-31
156,630 GBP2019-12-31
Creditors
Current
1,737,166 GBP2021-03-31
3,616,619 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Non-current
52,962 GBP2021-03-31
Amounts owed to group undertakings
Non-current
2,992,328 GBP2021-03-31
Creditors
Non-current
3,045,290 GBP2021-03-31
Minimum gross finance lease payments owing
72,855 GBP2021-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
14,143 GBP2020-01-01 ~ 2021-03-31
Net Deferred Tax Liability/Asset
14,143 GBP2021-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2021-03-31
50,000 shares2019-12-31
Par Value of Share
Class 1 ordinary share
1.002020-01-01 ~ 2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
379,998 GBP2021-03-31
231,481 GBP2019-12-31
Between one and five year
1,313,084 GBP2021-03-31
881,325 GBP2019-12-31
More than five year
559,466 GBP2021-03-31
652,860 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,252,548 GBP2021-03-31
1,765,666 GBP2019-12-31