32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,728,619 GBP2023-12-31
2,768,064 GBP2022-12-31
Fixed Assets - Investments
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Fixed Assets
3,028,619 GBP2023-12-31
3,068,064 GBP2022-12-31
Total Inventories
2,896,506 GBP2023-12-31
2,623,943 GBP2022-12-31
Debtors
3,932,975 GBP2023-12-31
3,504,430 GBP2022-12-31
Cash at bank and in hand
497,821 GBP2023-12-31
532,888 GBP2022-12-31
Current Assets
7,327,302 GBP2023-12-31
6,661,261 GBP2022-12-31
Creditors
Current
2,111,488 GBP2023-12-31
3,264,167 GBP2022-12-31
Net Current Assets/Liabilities
5,215,814 GBP2023-12-31
3,397,094 GBP2022-12-31
Total Assets Less Current Liabilities
8,244,433 GBP2023-12-31
6,465,158 GBP2022-12-31
Creditors
Non-current
-1,491,113 GBP2023-12-31
-1,759,174 GBP2022-12-31
Net Assets/Liabilities
6,598,051 GBP2023-12-31
4,594,792 GBP2022-12-31
Equity
Called up share capital
855,000 GBP2023-12-31
855,000 GBP2022-12-31
855,000 GBP2021-12-31
Capital redemption reserve
45,000 GBP2023-12-31
45,000 GBP2022-12-31
45,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,698,051 GBP2023-12-31
3,694,792 GBP2022-12-31
3,547,522 GBP2021-12-31
Equity
6,598,051 GBP2023-12-31
4,594,792 GBP2022-12-31
4,447,522 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,500,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,003,259 GBP2023-01-01 ~ 2023-12-31
2,647,270 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,003,259 GBP2023-01-01 ~ 2023-12-31
2,647,270 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1052023-01-01 ~ 2023-12-31
1002022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
25,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
25,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,996,203 GBP2023-12-31
3,996,203 GBP2022-12-31
Plant and equipment
1,314,772 GBP2023-12-31
1,424,419 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-136,858 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,497,219 GBP2023-12-31
1,408,264 GBP2022-12-31
Plant and equipment
1,198,639 GBP2023-12-31
1,250,749 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
88,955 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
40,351 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-92,461 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
2,498,984 GBP2023-12-31
2,587,939 GBP2022-12-31
Plant and equipment
116,133 GBP2023-12-31
173,670 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
86,525 GBP2023-12-31
9,995 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,526,188 GBP2023-12-31
5,559,305 GBP2022-12-31
Property, Plant & Equipment - Disposals
-136,858 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
17,199 GBP2023-12-31
3,540 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,797,569 GBP2023-12-31
2,791,241 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
13,659 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
142,965 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-44,176 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-136,637 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
-44,176 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
69,326 GBP2023-12-31
6,455 GBP2022-12-31
Computers
44,176 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
300,000 GBP2022-12-31
Investments in Group Undertakings
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Raw Materials
2,896,506 GBP2023-12-31
2,623,943 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,757,877 GBP2023-12-31
3,165,897 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
937,543 GBP2023-12-31
168,338 GBP2022-12-31
Other Debtors
Current
10,600 GBP2023-12-31
9,250 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
58,638 GBP2023-12-31
Prepayments/Accrued Income
Current
168,317 GBP2023-12-31
160,945 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
3,932,975 GBP2023-12-31
3,504,430 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
268,061 GBP2023-12-31
260,184 GBP2022-12-31
Trade Creditors/Trade Payables
Current
708,109 GBP2023-12-31
669,554 GBP2022-12-31
Amounts owed to group undertakings
Current
293,712 GBP2023-12-31
1,328,925 GBP2022-12-31
Corporation Tax Payable
Current
85,735 GBP2022-12-31
Other Taxation & Social Security Payable
Current
522,807 GBP2023-12-31
607,710 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
318,799 GBP2023-12-31
312,059 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,491,113 GBP2023-12-31
1,759,174 GBP2022-12-31
Bank Borrowings
Between two and five year, Non-current
879,837 GBP2023-12-31
853,960 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
230,789 GBP2023-12-31
186,580 GBP2022-12-31
Between one and five year
414,472 GBP2023-12-31
329,557 GBP2022-12-31
All periods
645,261 GBP2023-12-31
516,137 GBP2022-12-31
Bank Borrowings
Secured
1,759,174 GBP2023-12-31
2,019,358 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
155,269 GBP2023-12-31
111,192 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
855,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,003,259 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,003,259 GBP2023-01-01 ~ 2023-12-31