32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
4,262,328 GBP2024-01-01 ~ 2024-12-31
3,959,988 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
1,565,378 GBP2024-01-01 ~ 2024-12-31
1,769,430 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,696,950 GBP2024-01-01 ~ 2024-12-31
2,190,558 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
545,676 GBP2024-01-01 ~ 2024-12-31
460,686 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,494,783 GBP2024-01-01 ~ 2024-12-31
1,401,503 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
656,491 GBP2024-01-01 ~ 2024-12-31
328,369 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
56,254 GBP2024-01-01 ~ 2024-12-31
27,355 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
940,028 GBP2024-01-01 ~ 2024-12-31
301,014 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
147,535 GBP2024-01-01 ~ 2024-12-31
67,588 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
792,493 GBP2024-01-01 ~ 2024-12-31
233,426 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
792,493 GBP2024-01-01 ~ 2024-12-31
233,426 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
165,140 GBP2024-12-31
171,308 GBP2023-12-31
Fixed Assets - Investments
24,104 GBP2024-12-31
24,104 GBP2023-12-31
Fixed Assets
189,244 GBP2024-12-31
195,412 GBP2023-12-31
Total Inventories
163,364 GBP2024-12-31
182,583 GBP2023-12-31
Debtors
980,313 GBP2024-12-31
360,124 GBP2023-12-31
Cash at bank and in hand
44,069 GBP2024-12-31
120,642 GBP2023-12-31
Current Assets
1,187,746 GBP2024-12-31
663,349 GBP2023-12-31
Creditors
Current
441,923 GBP2024-12-31
476,187 GBP2023-12-31
Net Current Assets/Liabilities
745,823 GBP2024-12-31
187,162 GBP2023-12-31
Total Assets Less Current Liabilities
935,067 GBP2024-12-31
382,574 GBP2023-12-31
Net Assets/Liabilities
899,067 GBP2024-12-31
346,574 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Retained earnings (accumulated losses)
799,067 GBP2024-12-31
246,574 GBP2023-12-31
1,018,148 GBP2022-12-31
Equity
899,067 GBP2024-12-31
346,574 GBP2023-12-31
1,118,148 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-240,000 GBP2024-01-01 ~ 2024-12-31
-1,005,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-240,000 GBP2024-01-01 ~ 2024-12-31
-1,005,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
792,493 GBP2024-01-01 ~ 2024-12-31
233,426 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-699 GBP2024-12-31
Wages/Salaries
1,021,758 GBP2024-01-01 ~ 2024-12-31
890,237 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
97,737 GBP2024-01-01 ~ 2024-12-31
96,073 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,861 GBP2024-01-01 ~ 2024-12-31
35,994 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,179,356 GBP2024-01-01 ~ 2024-12-31
1,022,304 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
272024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Director Remuneration
130,000 GBP2024-01-01 ~ 2024-12-31
145,431 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
29,636 GBP2024-01-01 ~ 2024-12-31
23,903 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
11,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
147,535 GBP2024-01-01 ~ 2024-12-31
69,023 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
235,007 GBP2024-01-01 ~ 2024-12-31
70,738 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
392,454 GBP2024-12-31
431,130 GBP2023-12-31
Furniture and fittings
217,987 GBP2024-12-31
212,350 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
610,441 GBP2024-12-31
643,480 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-43,639 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-13,082 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-56,721 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
296,194 GBP2024-12-31
329,041 GBP2023-12-31
Furniture and fittings
149,107 GBP2024-12-31
143,131 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
445,301 GBP2024-12-31
472,172 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
10,792 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
18,844 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
29,636 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-43,639 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-12,868 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-56,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
96,260 GBP2024-12-31
102,089 GBP2023-12-31
Furniture and fittings
68,880 GBP2024-12-31
69,219 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
25,531 GBP2023-12-31
Investments in Group Undertakings
24,104 GBP2024-12-31
24,104 GBP2023-12-31
Raw Materials
35,104 GBP2024-12-31
30,757 GBP2023-12-31
Finished Goods
128,260 GBP2024-12-31
151,826 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
184,649 GBP2024-12-31
204,914 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
691,175 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
31,119 GBP2024-12-31
55,029 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
37,700 GBP2023-12-31
Prepayments/Accrued Income
Current
73,370 GBP2024-12-31
62,481 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
980,313 GBP2024-12-31
360,124 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
699 GBP2024-12-31
Trade Creditors/Trade Payables
Current
65,720 GBP2024-12-31
140,168 GBP2023-12-31
Amounts owed to group undertakings
Current
109,776 GBP2023-12-31
Other Taxation & Social Security Payable
Current
18,666 GBP2024-12-31
30,190 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
350,385 GBP2024-12-31
196,053 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,787 GBP2024-12-31
121,964 GBP2023-12-31
Between one and five year
405,257 GBP2024-12-31
417,942 GBP2023-12-31
More than five year
1,319,028 GBP2024-12-31
1,417,576 GBP2023-12-31
All periods
1,840,072 GBP2024-12-31
1,957,482 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
36,000 GBP2024-12-31
36,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
792,493 GBP2024-01-01 ~ 2024-12-31