32990 - Other Manufacturing N.e.c.
Average Number of Employees
162023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Property, Plant & Equipment
775,359 GBP2023-12-31
944,267 GBP2022-12-31
Fixed Assets
775,359 GBP2023-12-31
944,267 GBP2022-12-31
Total Inventories
493,734 GBP2023-12-31
432,794 GBP2022-12-31
Debtors
Non-current
125,524 GBP2023-12-31
133,543 GBP2022-12-31
Current
1,523,294 GBP2023-12-31
1,366,018 GBP2022-12-31
Cash at bank and in hand
278,081 GBP2023-12-31
158,012 GBP2022-12-31
Current Assets
2,420,633 GBP2023-12-31
2,090,367 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-726,258 GBP2023-12-31
-883,451 GBP2022-12-31
Net Current Assets/Liabilities
1,694,375 GBP2023-12-31
1,206,916 GBP2022-12-31
Total Assets Less Current Liabilities
2,469,734 GBP2023-12-31
2,151,183 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-283,381 GBP2023-12-31
-360,000 GBP2022-12-31
Net Assets/Liabilities
2,122,439 GBP2023-12-31
1,751,210 GBP2022-12-31
Equity
Called up share capital
500 GBP2023-12-31
500 GBP2022-12-31
500 GBP2022-01-01
Revaluation reserve
173,851 GBP2022-12-31
Capital redemption reserve
500 GBP2023-12-31
500 GBP2022-12-31
500 GBP2022-01-01
Retained earnings (accumulated losses)
2,121,439 GBP2023-12-31
1,576,359 GBP2022-12-31
1,220,340 GBP2022-01-01
Equity
2,122,439 GBP2023-12-31
1,751,210 GBP2022-12-31
1,221,340 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
521,637 GBP2023-01-01 ~ 2023-12-31
466,710 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
521,637 GBP2023-01-01 ~ 2023-12-31
466,710 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-150,408 GBP2023-01-01 ~ 2023-12-31
-155,993 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-150,408 GBP2023-01-01 ~ 2023-12-31
-155,993 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
202023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
690,386 GBP2023-12-31
940,386 GBP2022-12-31
Plant and equipment
46,813 GBP2023-12-31
44,554 GBP2022-12-31
Motor vehicles
210,167 GBP2023-12-31
169,701 GBP2022-12-31
Furniture and fittings
10,878 GBP2023-12-31
10,551 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
958,244 GBP2023-12-31
1,165,192 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-72,981 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-322,981 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
40,720 GBP2022-12-31
Motor vehicles
169,701 GBP2022-12-31
Furniture and fittings
10,504 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
220,925 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,113 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
18,908 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
112 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
34,941 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-72,981 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-72,981 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
42,833 GBP2023-12-31
Motor vehicles
115,628 GBP2023-12-31
Furniture and fittings
10,616 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
182,885 GBP2023-12-31
Property, Plant & Equipment
Buildings
676,578 GBP2023-12-31
940,386 GBP2022-12-31
Plant and equipment
3,980 GBP2023-12-31
3,834 GBP2022-12-31
Motor vehicles
94,539 GBP2023-12-31
Furniture and fittings
262 GBP2023-12-31
47 GBP2022-12-31
Land and buildings
676,578 GBP2023-12-31
940,386 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
94,539 GBP2023-12-31
Under hire purchased contracts or finance leases
94,539 GBP2023-12-31
Finished Goods/Goods for Resale
493,734 GBP2023-12-31
432,794 GBP2022-12-31
Other Debtors
Non-current
125,524 GBP2023-12-31
133,543 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
686,606 GBP2023-12-31
763,589 GBP2022-12-31
Other Debtors
Current
808,180 GBP2023-12-31
579,997 GBP2022-12-31
Prepayments/Accrued Income
Current
28,508 GBP2023-12-31
22,432 GBP2022-12-31
Cash and Cash Equivalents
278,081 GBP2023-12-31
158,012 GBP2022-12-31
Bank Borrowings
Current
22,500 GBP2023-12-31
90,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
524,584 GBP2023-12-31
556,473 GBP2022-12-31
Corporation Tax Payable
Current
107,683 GBP2023-12-31
183,093 GBP2022-12-31
Taxation/Social Security Payable
Current
32,570 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
29,723 GBP2023-12-31
Other Creditors
Current
2,948 GBP2023-12-31
7,141 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
6,250 GBP2023-12-31
46,744 GBP2022-12-31
Creditors
Current
726,258 GBP2023-12-31
883,451 GBP2022-12-31
Bank Borrowings
Non-current
243,750 GBP2023-12-31
360,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
39,631 GBP2023-12-31
Creditors
Non-current
283,381 GBP2023-12-31
360,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
22,500 GBP2023-12-31
90,000 GBP2022-12-31
Non-current, Between one and two years
22,500 GBP2023-12-31
90,000 GBP2022-12-31
Non-current, Between two and five year
67,500 GBP2023-12-31
270,000 GBP2022-12-31
Total Borrowings
266,250 GBP2023-12-31
450,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-63,914 GBP2023-12-31
-39,973 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-23,941 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-18,887 GBP2023-12-31
5,011 GBP2022-12-31