32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
13,901,525 GBP2022-10-01 ~ 2023-09-30
11,408,629 GBP2021-10-01 ~ 2022-09-30
Raw materials and consumables used in the production process
8,458,725 GBP2022-10-01 ~ 2023-09-30
5,605,602 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,741,798 GBP2022-10-01 ~ 2023-09-30
2,577,340 GBP2021-10-01 ~ 2022-09-30
Expenses related to depreciation, amortization, and impairment of assets
330,535 GBP2022-10-01 ~ 2023-09-30
213,316 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
690,021 GBP2022-10-01 ~ 2023-09-30
1,062,830 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
4,204 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
2,357,433 GBP2022-10-01 ~ 2023-09-30
-2,522,090 GBP2021-10-01 ~ 2022-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
188,734 GBP2022-10-01 ~ 2023-09-30
198,587 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
2,168,699 GBP2022-10-01 ~ 2023-09-30
-2,720,677 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
2,168,699 GBP2022-10-01 ~ 2023-09-30
-2,720,677 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
1,427,875 GBP2023-09-30
1,357,258 GBP2022-09-30
Fixed Assets - Investments
22,433 GBP2023-09-30
22,433 GBP2022-09-30
Fixed Assets
1,450,308 GBP2023-09-30
1,379,691 GBP2022-09-30
Total Inventories
1,463,496 GBP2023-09-30
1,801,244 GBP2022-09-30
Debtors
4,056,145 GBP2023-09-30
3,000,313 GBP2022-09-30
Current assets - Investments
14,625,195 GBP2023-09-30
13,436,097 GBP2022-09-30
Cash at bank and in hand
475,903 GBP2023-09-30
1,497,748 GBP2022-09-30
Current Assets
20,620,739 GBP2023-09-30
19,735,402 GBP2022-09-30
Creditors
Current
2,530,294 GBP2023-09-30
2,773,503 GBP2022-09-30
Net Current Assets/Liabilities
18,090,445 GBP2023-09-30
16,961,899 GBP2022-09-30
Total Assets Less Current Liabilities
19,540,753 GBP2023-09-30
18,341,590 GBP2022-09-30
Net Assets/Liabilities
19,296,549 GBP2023-09-30
18,127,850 GBP2022-09-30
Equity
Called up share capital
72,500 GBP2023-09-30
72,500 GBP2022-09-30
72,500 GBP2021-09-30
Retained earnings (accumulated losses)
19,224,049 GBP2023-09-30
18,055,350 GBP2022-09-30
21,776,027 GBP2021-09-30
Equity
19,296,549 GBP2023-09-30
18,127,850 GBP2022-09-30
21,848,527 GBP2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-10-01 ~ 2023-09-30
-1,000,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-1,000,000 GBP2022-10-01 ~ 2023-09-30
-1,000,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,168,699 GBP2022-10-01 ~ 2023-09-30
-2,720,677 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
2,467,029 GBP2022-10-01 ~ 2023-09-30
2,316,622 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
225,824 GBP2022-10-01 ~ 2023-09-30
201,438 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,945 GBP2022-10-01 ~ 2023-09-30
59,280 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
612022-10-01 ~ 2023-09-30
562021-10-01 ~ 2022-09-30
Director Remuneration
217,167 GBP2022-10-01 ~ 2023-09-30
130,500 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
319,970 GBP2022-10-01 ~ 2023-09-30
298,193 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
19,000 GBP2022-10-01 ~ 2023-09-30
14,800 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
158,270 GBP2022-10-01 ~ 2023-09-30
147,547 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
527,358 GBP2022-10-01 ~ 2023-09-30
-479,197 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
380,000 GBP2023-09-30
380,000 GBP2022-09-30
Improvements to leasehold property
30,270 GBP2023-09-30
30,270 GBP2022-09-30
Plant and equipment
3,195,103 GBP2023-09-30
2,930,992 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
153,900 GBP2023-09-30
146,300 GBP2022-09-30
Improvements to leasehold property
30,270 GBP2023-09-30
30,269 GBP2022-09-30
Plant and equipment
2,448,040 GBP2023-09-30
2,214,939 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,600 GBP2022-10-01 ~ 2023-09-30
Improvements to leasehold property
1 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
233,101 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings
226,100 GBP2023-09-30
233,700 GBP2022-09-30
Plant and equipment
747,063 GBP2023-09-30
716,053 GBP2022-09-30
Improvements to leasehold property
1 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,108,777 GBP2023-09-30
1,982,301 GBP2022-09-30
Motor vehicles
98,805 GBP2023-09-30
114,334 GBP2022-09-30
Computers
117,530 GBP2023-09-30
117,530 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
5,930,485 GBP2023-09-30
5,555,427 GBP2022-09-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-12,565 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-15,529 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-28,094 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,674,673 GBP2023-09-30
1,607,767 GBP2022-09-30
Motor vehicles
78,197 GBP2023-09-30
81,364 GBP2022-09-30
Computers
117,530 GBP2023-09-30
117,530 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,502,610 GBP2023-09-30
4,198,169 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
66,906 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
12,362 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
319,970 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-15,529 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,529 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
434,104 GBP2023-09-30
374,534 GBP2022-09-30
Motor vehicles
20,608 GBP2023-09-30
32,970 GBP2022-09-30
Investments in Group Undertakings
Cost valuation
22,433 GBP2022-09-30
Investments in Group Undertakings
22,433 GBP2023-09-30
22,433 GBP2022-09-30
Merchandise
1,391,146 GBP2023-09-30
1,521,313 GBP2022-09-30
Value of work in progress
72,350 GBP2023-09-30
113,960 GBP2022-09-30
Finished Goods
165,971 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
3,701,799 GBP2023-09-30
2,467,707 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
11,538 GBP2023-09-30
1,999 GBP2022-09-30
Other Debtors
Current
350 GBP2022-09-30
Amounts owed by directors
405 GBP2023-09-30
3,729 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
8,407 GBP2022-09-30
Prepayments/Accrued Income
Current
239,365 GBP2023-09-30
380,308 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
4,056,145 GBP2023-09-30
3,000,313 GBP2022-09-30
Trade Creditors/Trade Payables
Current
1,323,505 GBP2023-09-30
1,474,341 GBP2022-09-30
Amounts owed to group undertakings
Current
59,997 GBP2023-09-30
59,997 GBP2022-09-30
Corporation Tax Payable
Current
66,691 GBP2023-09-30
147,547 GBP2022-09-30
Other Taxation & Social Security Payable
Current
78,992 GBP2023-09-30
103,730 GBP2022-09-30
Other Creditors
Current
27,818 GBP2023-09-30
29,796 GBP2022-09-30
Accrued Liabilities
Current
973,291 GBP2023-09-30
958,092 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
49,085 GBP2023-09-30
49,663 GBP2022-09-30
Between one and five year
87,271 GBP2023-09-30
116,356 GBP2022-09-30
More than five year
20,000 GBP2022-09-30
All periods
136,356 GBP2023-09-30
186,019 GBP2022-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
244,204 GBP2023-09-30
213,740 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
72,500 shares2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
2,168,699 GBP2022-10-01 ~ 2023-09-30