32990 - Other Manufacturing N.e.c.
Average Number of Employees
402023-01-01 ~ 2023-12-31
402022-01-01 ~ 2022-12-31
Property, Plant & Equipment
328,863 GBP2023-12-31
258,757 GBP2022-12-31
Fixed Assets - Investments
186 GBP2023-12-31
186 GBP2022-12-31
Fixed Assets
329,049 GBP2023-12-31
258,943 GBP2022-12-31
Total Inventories
7,092,343 GBP2023-12-31
8,250,417 GBP2022-12-31
Debtors
Current
4,701,981 GBP2023-12-31
6,892,940 GBP2022-12-31
Cash at bank and in hand
1,313,949 GBP2023-12-31
901,142 GBP2022-12-31
Current Assets
13,108,273 GBP2023-12-31
16,044,499 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,634,686 GBP2023-12-31
-8,176,031 GBP2022-12-31
Net Current Assets/Liabilities
7,473,587 GBP2023-12-31
7,868,468 GBP2022-12-31
Total Assets Less Current Liabilities
7,802,636 GBP2023-12-31
8,127,411 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Other miscellaneous reserve
-1,139,705 GBP2023-12-31
-791,878 GBP2022-12-31
-791,878 GBP2022-01-01
Retained earnings (accumulated losses)
8,486,151 GBP2023-12-31
8,483,785 GBP2022-12-31
7,534,508 GBP2022-01-01
Equity
7,446,446 GBP2023-12-31
7,791,907 GBP2022-12-31
6,842,630 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,366 GBP2023-01-01 ~ 2023-12-31
949,277 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,366 GBP2023-01-01 ~ 2023-12-31
949,277 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,878,584 GBP2023-12-31
1,790,792 GBP2022-12-31
Motor vehicles
38,903 GBP2023-12-31
38,903 GBP2022-12-31
Furniture and fittings
1,102,783 GBP2023-12-31
1,072,893 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,208,610 GBP2023-12-31
3,090,928 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,591,865 GBP2022-12-31
Motor vehicles
38,903 GBP2022-12-31
Furniture and fittings
1,035,618 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,832,171 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
29,811 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
14,648 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
47,576 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,621,676 GBP2023-12-31
Motor vehicles
38,903 GBP2023-12-31
Furniture and fittings
1,050,266 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,879,747 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
256,908 GBP2023-12-31
198,927 GBP2022-12-31
Furniture and fittings
52,517 GBP2023-12-31
37,275 GBP2022-12-31
Raw materials and consumables
6,440,136 GBP2023-12-31
7,664,278 GBP2022-12-31
Value of work in progress
392,418 GBP2023-12-31
508,250 GBP2022-12-31
Finished Goods/Goods for Resale
259,789 GBP2023-12-31
77,889 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,439,701 GBP2023-12-31
6,668,773 GBP2022-12-31
Other Debtors
Current
65,872 GBP2023-12-31
56,255 GBP2022-12-31
Prepayments/Accrued Income
Current
196,408 GBP2023-12-31
167,912 GBP2022-12-31
Bank Overdrafts
-1,320,004 GBP2023-12-31
-2,317,431 GBP2022-12-31
Cash and Cash Equivalents
-6,055 GBP2023-12-31
-1,416,289 GBP2022-12-31
Bank Overdrafts
Current
1,320,004 GBP2023-12-31
2,317,431 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,715,542 GBP2023-12-31
2,577,743 GBP2022-12-31
Amounts owed to group undertakings
Current
2,740 GBP2023-12-31
168,508 GBP2022-12-31
Corporation Tax Payable
Current
266,510 GBP2022-12-31
Taxation/Social Security Payable
Current
166,413 GBP2023-12-31
396,546 GBP2022-12-31
Other Creditors
Current
31,757 GBP2023-12-31
168 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,398,230 GBP2023-12-31
2,449,125 GBP2022-12-31
Creditors
Current
5,634,686 GBP2023-12-31
8,176,031 GBP2022-12-31
Net Deferred Tax Liability/Asset
-56,190 GBP2023-12-31
-35,504 GBP2022-12-31
-35,109 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-20,686 GBP2023-01-01 ~ 2023-12-31
-395 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-56,190 GBP2023-12-31
-35,504 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
313,802 GBP2023-12-31
313,802 GBP2022-12-31
Between one and five year
1,206,040 GBP2023-12-31
1,223,354 GBP2022-12-31
More than five year
154,336 GBP2023-12-31
450,824 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,674,178 GBP2023-12-31
1,987,980 GBP2022-12-31