32990 - Other Manufacturing N.e.c.
Average Number of Employees
412024-01-01 ~ 2024-12-31
402023-01-01 ~ 2023-12-31
Property, Plant & Equipment
326,997 GBP2024-12-31
328,863 GBP2023-12-31
Fixed Assets - Investments
186 GBP2024-12-31
186 GBP2023-12-31
Fixed Assets
327,183 GBP2024-12-31
329,049 GBP2023-12-31
Total Inventories
7,216,855 GBP2024-12-31
7,092,343 GBP2023-12-31
Debtors
Current
5,124,886 GBP2024-12-31
4,701,981 GBP2023-12-31
Cash at bank and in hand
786,634 GBP2024-12-31
1,313,949 GBP2023-12-31
Current Assets
13,128,375 GBP2024-12-31
13,108,273 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,634,686 GBP2023-12-31
Net Current Assets/Liabilities
7,670,292 GBP2024-12-31
7,473,587 GBP2023-12-31
Total Assets Less Current Liabilities
7,997,475 GBP2024-12-31
7,802,636 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2023-01-01
Other miscellaneous reserve
-1,477,206 GBP2024-12-31
-1,139,705 GBP2023-12-31
-791,878 GBP2023-01-01
Retained earnings (accumulated losses)
9,015,712 GBP2024-12-31
8,486,151 GBP2023-12-31
8,483,785 GBP2023-01-01
Equity
7,638,506 GBP2024-12-31
7,446,446 GBP2023-12-31
7,791,907 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
529,561 GBP2024-01-01 ~ 2024-12-31
2,366 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
529,561 GBP2024-01-01 ~ 2024-12-31
2,366 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,915,676 GBP2024-12-31
1,878,584 GBP2023-12-31
Motor vehicles
38,903 GBP2024-12-31
38,903 GBP2023-12-31
Furniture and fittings
1,123,747 GBP2024-12-31
1,102,783 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,266,666 GBP2024-12-31
3,208,610 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
2,879,747 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
59,922 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,662,776 GBP2024-12-31
Motor vehicles
38,903 GBP2024-12-31
Furniture and fittings
1,065,971 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,939,669 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
252,900 GBP2024-12-31
256,908 GBP2023-12-31
Furniture and fittings
57,776 GBP2024-12-31
52,517 GBP2023-12-31
Raw materials and consumables
6,901,479 GBP2024-12-31
6,440,136 GBP2023-12-31
Value of work in progress
269,650 GBP2024-12-31
392,418 GBP2023-12-31
Finished Goods/Goods for Resale
45,726 GBP2024-12-31
259,789 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,867,206 GBP2024-12-31
4,439,701 GBP2023-12-31
Other Debtors
Current
81,267 GBP2024-12-31
65,872 GBP2023-12-31
Prepayments/Accrued Income
Current
176,413 GBP2024-12-31
196,408 GBP2023-12-31
Bank Overdrafts
-538,388 GBP2024-12-31
-1,320,004 GBP2023-12-31
Cash and Cash Equivalents
248,246 GBP2024-12-31
-6,055 GBP2023-12-31
Bank Overdrafts
Current
538,388 GBP2024-12-31
1,320,004 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,164,156 GBP2024-12-31
2,715,542 GBP2023-12-31
Amounts owed to group undertakings
Current
2,346 GBP2024-12-31
2,740 GBP2023-12-31
Corporation Tax Payable
Current
48,925 GBP2024-12-31
Taxation/Social Security Payable
Current
76,874 GBP2024-12-31
166,413 GBP2023-12-31
Other Creditors
Current
311,082 GBP2024-12-31
31,757 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,316,312 GBP2024-12-31
1,398,230 GBP2023-12-31
Creditors
Current
5,458,083 GBP2024-12-31
5,634,686 GBP2023-12-31
Net Deferred Tax Liability/Asset
-58,969 GBP2024-12-31
-56,190 GBP2023-12-31
-35,504 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-2,779 GBP2024-01-01 ~ 2024-12-31
-20,686 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-58,969 GBP2024-12-31
-56,190 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
312,821 GBP2024-12-31
313,802 GBP2023-12-31
Between one and five year
1,046,695 GBP2024-12-31
1,206,040 GBP2023-12-31
More than five year
154,336 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,359,516 GBP2024-12-31
1,674,178 GBP2023-12-31