32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,777,185 GBP2024-01-01 ~ 2024-12-31
11,374,593 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
6,951,602 GBP2024-01-01 ~ 2024-12-31
8,517,410 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,825,583 GBP2024-01-01 ~ 2024-12-31
2,857,183 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
78,363 GBP2024-01-01 ~ 2024-12-31
90,448 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,257,427 GBP2024-01-01 ~ 2024-12-31
1,292,324 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
489,793 GBP2024-01-01 ~ 2024-12-31
1,474,411 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
29,107 GBP2024-01-01 ~ 2024-12-31
15,903 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
8,419 GBP2024-01-01 ~ 2024-12-31
8,504 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
510,481 GBP2024-01-01 ~ 2024-12-31
1,481,810 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
128,567 GBP2024-01-01 ~ 2024-12-31
355,111 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
381,914 GBP2024-01-01 ~ 2024-12-31
1,126,699 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
381,914 GBP2024-01-01 ~ 2024-12-31
1,126,699 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
883,469 GBP2024-12-31
957,617 GBP2023-12-31
Total Inventories
836,952 GBP2024-12-31
822,305 GBP2023-12-31
Debtors
2,854,855 GBP2024-12-31
2,868,255 GBP2023-12-31
Cash at bank and in hand
1,727,111 GBP2024-12-31
1,640,873 GBP2023-12-31
Current Assets
5,418,918 GBP2024-12-31
5,331,433 GBP2023-12-31
Creditors
Current
827,468 GBP2024-12-31
1,104,762 GBP2023-12-31
Net Current Assets/Liabilities
4,591,450 GBP2024-12-31
4,226,671 GBP2023-12-31
Total Assets Less Current Liabilities
5,474,919 GBP2024-12-31
5,184,288 GBP2023-12-31
Creditors
Non-current
-13,899 GBP2024-12-31
-37,182 GBP2023-12-31
Net Assets/Liabilities
5,337,020 GBP2024-12-31
5,005,106 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Share premium
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,037,020 GBP2024-12-31
4,705,106 GBP2023-12-31
3,728,407 GBP2022-12-31
Equity
5,337,020 GBP2024-12-31
5,005,106 GBP2023-12-31
4,028,407 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-50,000 GBP2024-01-01 ~ 2024-12-31
-150,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-50,000 GBP2024-01-01 ~ 2024-12-31
-150,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
381,914 GBP2024-01-01 ~ 2024-12-31
1,126,699 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,802,674 GBP2024-01-01 ~ 2024-12-31
1,847,502 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
160,726 GBP2024-01-01 ~ 2024-12-31
158,108 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,587 GBP2024-01-01 ~ 2024-12-31
55,646 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,017,987 GBP2024-01-01 ~ 2024-12-31
2,061,256 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
632024-01-01 ~ 2024-12-31
742023-01-01 ~ 2023-12-31
Director Remuneration
286,426 GBP2024-01-01 ~ 2024-12-31
277,011 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
115,553 GBP2024-01-01 ~ 2024-12-31
115,120 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,000 GBP2024-01-01 ~ 2024-12-31
15,600 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
150,000 GBP2024-01-01 ~ 2024-12-31
349,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
127,620 GBP2024-01-01 ~ 2024-12-31
348,522 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
719,202 GBP2024-12-31
719,202 GBP2023-12-31
Plant and equipment
1,104,064 GBP2024-12-31
1,062,659 GBP2023-12-31
Furniture and fittings
333,030 GBP2024-12-31
333,030 GBP2023-12-31
Motor vehicles
220,721 GBP2024-12-31
220,721 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,377,017 GBP2024-12-31
2,335,612 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
339,549 GBP2024-12-31
327,403 GBP2023-12-31
Plant and equipment
698,919 GBP2024-12-31
628,767 GBP2023-12-31
Furniture and fittings
304,831 GBP2024-12-31
295,067 GBP2023-12-31
Motor vehicles
150,249 GBP2024-12-31
126,758 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,493,548 GBP2024-12-31
1,377,995 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
12,146 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
70,152 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
9,764 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
23,491 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
115,553 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
379,653 GBP2024-12-31
391,799 GBP2023-12-31
Plant and equipment
405,145 GBP2024-12-31
433,892 GBP2023-12-31
Furniture and fittings
28,199 GBP2024-12-31
37,963 GBP2023-12-31
Motor vehicles
70,472 GBP2024-12-31
93,963 GBP2023-12-31
Raw Materials
648,268 GBP2024-12-31
574,629 GBP2023-12-31
Value of work in progress
188,684 GBP2024-12-31
247,676 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,746,484 GBP2024-12-31
2,736,422 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
56,995 GBP2024-12-31
72,780 GBP2023-12-31
Prepayments/Accrued Income
Current
51,376 GBP2024-12-31
59,053 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,854,855 GBP2024-12-31
Amounts falling due within one year, Current
2,868,255 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
23,283 GBP2024-12-31
66,258 GBP2023-12-31
Trade Creditors/Trade Payables
Current
549,180 GBP2024-12-31
571,513 GBP2023-12-31
Corporation Tax Payable
Current
150,000 GBP2024-12-31
349,000 GBP2023-12-31
Other Taxation & Social Security Payable
Current
52,104 GBP2024-12-31
56,106 GBP2023-12-31
Other Creditors
Current
11,820 GBP2024-12-31
660 GBP2023-12-31
Accrued Liabilities
Current
41,081 GBP2024-12-31
61,225 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
13,899 GBP2024-12-31
37,182 GBP2023-12-31
Between one and five year, hire purchase agreements
13,899 GBP2024-12-31
hire purchase agreements
37,182 GBP2024-12-31
103,440 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,595 GBP2024-12-31
Between one and five year
8,393 GBP2024-12-31
All periods
13,988 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
124,000 GBP2024-12-31
142,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
381,914 GBP2024-01-01 ~ 2024-12-31