32990 - Other Manufacturing N.e.c.
Average Number of Employees
1122023-05-01 ~ 2024-04-30
1112022-05-01 ~ 2023-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
357,833 GBP2024-04-30
250,000 GBP2023-04-30
Turnover/Revenue
10,238,898 GBP2023-05-01 ~ 2024-04-30
9,352,069 GBP2022-05-01 ~ 2023-04-30
Cost of Sales
8,024,262 GBP2023-05-01 ~ 2024-04-30
7,568,102 GBP2022-05-01 ~ 2023-04-30
Gross Profit/Loss
2,214,636 GBP2023-05-01 ~ 2024-04-30
1,783,967 GBP2022-05-01 ~ 2023-04-30
Distribution Costs
175,132 GBP2023-05-01 ~ 2024-04-30
235,903 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
1,127,783 GBP2023-05-01 ~ 2024-04-30
1,215,187 GBP2022-05-01 ~ 2023-04-30
Operating Profit/Loss
961,529 GBP2023-05-01 ~ 2024-04-30
359,014 GBP2022-05-01 ~ 2023-04-30
Interest Payable/Similar Charges (Finance Costs)
114,674 GBP2023-05-01 ~ 2024-04-30
118,523 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
849,554 GBP2023-05-01 ~ 2024-04-30
240,847 GBP2022-05-01 ~ 2023-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-94,833 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
944,387 GBP2023-05-01 ~ 2024-04-30
240,847 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
913,387 GBP2023-05-01 ~ 2024-04-30
808,347 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
4,163,367 GBP2024-04-30
2,798,399 GBP2023-04-30
Fixed Assets - Investments
89,460 GBP2024-04-30
Fixed Assets
4,252,827 GBP2024-04-30
2,798,399 GBP2023-04-30
Total Inventories
1,157,715 GBP2024-04-30
1,398,085 GBP2023-04-30
Debtors
1,961,063 GBP2024-04-30
1,522,678 GBP2023-04-30
Cash at bank and in hand
831,746 GBP2024-04-30
457,158 GBP2023-04-30
Current Assets
3,950,524 GBP2024-04-30
3,377,921 GBP2023-04-30
Creditors
Amounts falling due within one year
2,568,992 GBP2024-04-30
2,015,019 GBP2023-04-30
Net Current Assets/Liabilities
1,381,532 GBP2024-04-30
1,362,902 GBP2023-04-30
Total Assets Less Current Liabilities
5,634,359 GBP2024-04-30
4,161,301 GBP2023-04-30
Creditors
Amounts falling due after one year
1,416,097 GBP2024-04-30
800,593 GBP2023-04-30
Net Assets/Liabilities
3,524,095 GBP2024-04-30
2,610,708 GBP2023-04-30
Equity
Called up share capital
95,000 GBP2024-04-30
95,000 GBP2023-04-30
95,000 GBP2022-04-30
Retained earnings (accumulated losses)
3,429,095 GBP2024-04-30
2,515,708 GBP2023-04-30
1,707,361 GBP2022-04-30
Equity
3,524,095 GBP2024-04-30
2,610,708 GBP2023-04-30
1,802,361 GBP2022-04-30
Profit/Loss
Retained earnings (accumulated losses)
944,387 GBP2023-05-01 ~ 2024-04-30
240,847 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
913,387 GBP2023-05-01 ~ 2024-04-30
808,347 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Depreciation Expense
277,044 GBP2023-05-01 ~ 2024-04-30
254,279 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
25.002023-05-01 ~ 2024-04-30
Average number of employees in administration and support functions
122023-05-01 ~ 2024-04-30
122022-05-01 ~ 2023-04-30
Wages/Salaries
3,317,075 GBP2023-05-01 ~ 2024-04-30
3,161,841 GBP2022-05-01 ~ 2023-04-30
Social Security Costs
317,480 GBP2023-05-01 ~ 2024-04-30
311,087 GBP2022-05-01 ~ 2023-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
105,042 GBP2023-05-01 ~ 2024-04-30
94,726 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
3,739,597 GBP2023-05-01 ~ 2024-04-30
3,567,654 GBP2022-05-01 ~ 2023-04-30
Director Remuneration
240,008 GBP2023-05-01 ~ 2024-04-30
240,968 GBP2022-05-01 ~ 2023-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-94,833 GBP2023-05-01 ~ 2024-04-30
Tax Expense/Credit at Applicable Tax Rate
161,415 GBP2023-05-01 ~ 2024-04-30
45,761 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,819,709 GBP2024-04-30
2,748,925 GBP2023-04-30
Plant and equipment
3,877,277 GBP2024-04-30
3,040,316 GBP2023-04-30
Tools/Equipment for furniture and fittings
1,248,692 GBP2024-04-30
1,210,155 GBP2023-04-30
Motor vehicles
7,930 GBP2024-04-30
7,930 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
7,988,935 GBP2024-04-30
7,035,333 GBP2023-04-30
Property, Plant & Equipment - Disposals
Land and buildings
-231,526 GBP2023-05-01 ~ 2024-04-30
Plant and equipment
-557,738 GBP2023-05-01 ~ 2024-04-30
Tools/Equipment for furniture and fittings
-12,352 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Disposals
-803,784 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,063,756 GBP2024-04-30
1,114,215 GBP2023-04-30
Plant and equipment
1,648,255 GBP2024-04-30
2,085,340 GBP2023-04-30
Tools/Equipment for furniture and fittings
1,084,951 GBP2024-04-30
1,020,204 GBP2023-04-30
Motor vehicles
7,930 GBP2024-04-30
6,444 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,825,568 GBP2024-04-30
4,236,934 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
52,786 GBP2023-05-01 ~ 2024-04-30
Plant and equipment
137,093 GBP2023-05-01 ~ 2024-04-30
Tools/Equipment for furniture and fittings
74,771 GBP2023-05-01 ~ 2024-04-30
Motor vehicles
1,486 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
277,044 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-103,245 GBP2023-05-01 ~ 2024-04-30
Plant and equipment
-557,738 GBP2023-05-01 ~ 2024-04-30
Tools/Equipment for furniture and fittings
-10,024 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-671,970 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Land and buildings
1,755,953 GBP2024-04-30
1,634,710 GBP2023-04-30
Plant and equipment
2,229,022 GBP2024-04-30
954,976 GBP2023-04-30
Tools/Equipment for furniture and fittings
163,741 GBP2024-04-30
189,951 GBP2023-04-30
Motor vehicles
1,486 GBP2023-04-30
Under hire purchased contracts or finance leases, Plant and equipment
1,610,552 GBP2024-04-30
Plant and equipment, Under hire purchased contracts or finance leases
750,063 GBP2023-04-30
Amounts invested in assets
Cost valuation, Non-current
89,460 GBP2024-04-30
Non-current
89,460 GBP2024-04-30
Raw Materials
756,725 GBP2024-04-30
808,156 GBP2023-04-30
Value of work in progress
141,846 GBP2024-04-30
221,024 GBP2023-04-30
Finished Goods
259,144 GBP2024-04-30
368,905 GBP2023-04-30
Trade Debtors/Trade Receivables
829,457 GBP2024-04-30
1,262,908 GBP2023-04-30
Prepayments/Accrued Income
211,376 GBP2024-04-30
178,525 GBP2023-04-30
Other Debtors
274,990 GBP2024-04-30
285 GBP2023-04-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
108,252 GBP2024-04-30
157,223 GBP2023-04-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,339,985 GBP2024-04-30
1,198,651 GBP2023-04-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
471,530 GBP2024-04-30
268,100 GBP2023-04-30
Other Taxation & Social Security Payable
Amounts falling due within one year
95,562 GBP2024-04-30
114,064 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
464,614 GBP2024-04-30
154,946 GBP2023-04-30
Other Creditors
Amounts falling due within one year
89,049 GBP2024-04-30
122,035 GBP2023-04-30
Bank Borrowings/Overdrafts
Amounts falling due after one year
108,393 GBP2024-04-30
219,318 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
1,239,897 GBP2024-04-30
498,265 GBP2023-04-30
Minimum gross finance lease payments owing
Amounts falling due within one year
464,614 GBP2024-04-30
154,946 GBP2023-04-30
Between one and five year
1,239,897 GBP2024-04-30
498,265 GBP2023-04-30
Minimum gross finance lease payments owing
1,704,511 GBP2024-04-30
653,211 GBP2023-04-30
Deferred Tax Liabilities
-357,833 GBP2024-04-30
-250,000 GBP2023-04-30
Par Value of Share
Class 1 ordinary share
1 shares2023-05-01 ~ 2024-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
95,000 shares2024-04-30
95,000 shares2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
194,439 GBP2024-04-30
29,644 GBP2023-04-30
Between one and five year
1,068,777 GBP2024-04-30
66,394 GBP2023-04-30
More than five year
4,945,619 GBP2024-04-30
1,338,952 GBP2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,208,835 GBP2024-04-30
1,434,990 GBP2023-04-30