32990 - Other Manufacturing N.e.c.
(expand)Property, Plant & Equipment
4,104,364 GBP2024-05-31
4,111,405 GBP2023-05-31
Fixed Assets
4,104,364 GBP2024-05-31
4,111,405 GBP2023-05-31
Total Inventories
409,340 GBP2024-05-31
284,489 GBP2023-05-31
Debtors
Current
1,705,500 GBP2024-05-31
1,410,163 GBP2023-05-31
Cash at bank and in hand
1,545,384 GBP2024-05-31
1,822,128 GBP2023-05-31
Current Assets
3,660,224 GBP2024-05-31
3,516,780 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-2,256,674 GBP2024-05-31
-1,967,058 GBP2023-05-31
Net Current Assets/Liabilities
1,403,550 GBP2024-05-31
1,549,722 GBP2023-05-31
Total Assets Less Current Liabilities
5,507,914 GBP2024-05-31
5,661,127 GBP2023-05-31
Net Assets/Liabilities
3,680,512 GBP2024-05-31
3,542,957 GBP2023-05-31
Equity
Called up share capital
80 GBP2024-05-31
80 GBP2023-05-31
80 GBP2022-06-01
Revaluation reserve
1,876,417 GBP2024-05-31
1,951,211 GBP2023-05-31
1,951,211 GBP2022-06-01
Retained earnings (accumulated losses)
1,804,015 GBP2024-05-31
1,591,666 GBP2023-05-31
1,008,899 GBP2022-06-01
Equity
3,680,512 GBP2024-05-31
3,542,957 GBP2023-05-31
2,960,190 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
272,349 GBP2023-06-01 ~ 2024-05-31
769,699 GBP2022-06-01 ~ 2023-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
272,349 GBP2023-06-01 ~ 2024-05-31
769,699 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2023-06-01 ~ 2024-05-31
-186,932 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-60,000 GBP2023-06-01 ~ 2024-05-31
-186,932 GBP2022-06-01 ~ 2023-05-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-60,000 GBP2023-06-01 ~ 2024-05-31
-186,932 GBP2022-06-01 ~ 2023-05-31
Equity - Income/Expense Recognised Directly
-60,000 GBP2023-06-01 ~ 2024-05-31
-186,932 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
219,395 GBP2023-06-01 ~ 2024-05-31
244,509 GBP2022-06-01 ~ 2023-05-31
Cash and Cash Equivalents
1,545,384 GBP2024-05-31
1,822,128 GBP2023-05-31
288,652 GBP2022-06-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-06-01 ~ 2024-05-31
Motor vehicles
252023-06-01 ~ 2024-05-31
Furniture and fittings
102023-06-01 ~ 2024-05-31
Computers
252023-06-01 ~ 2024-05-31
Wages/Salaries
1,822,763 GBP2023-06-01 ~ 2024-05-31
1,665,247 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
88,412 GBP2023-06-01 ~ 2024-05-31
139,537 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,934,598 GBP2023-06-01 ~ 2024-05-31
1,829,209 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
263,878 GBP2023-06-01 ~ 2024-05-31
254,974 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-21,407 GBP2023-06-01 ~ 2024-05-31
170,511 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
78,248 GBP2023-06-01 ~ 2024-05-31
182,947 GBP2022-06-01 ~ 2023-05-31
Dividends Paid on Shares
60,000 GBP2023-06-01 ~ 2024-05-31
186,932 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Goodwill
44,567 GBP2024-05-31
44,567 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
44,567 GBP2024-05-31
44,567 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
Buildings
3,115,000 GBP2024-05-31
3,115,000 GBP2023-05-31
Plant and equipment
1,671,714 GBP2024-05-31
1,610,653 GBP2023-05-31
Motor vehicles
19,600 GBP2024-05-31
19,600 GBP2023-05-31
Furniture and fittings
29,614 GBP2024-05-31
29,614 GBP2023-05-31
Computers
31,516 GBP2024-05-31
29,018 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
5,091,033 GBP2024-05-31
4,803,885 GBP2023-05-31
Other
223,589 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
504,181 GBP2023-05-31
Motor vehicles
19,600 GBP2023-05-31
Furniture and fittings
16,011 GBP2023-05-31
Computers
21,021 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
692,480 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
217,852 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings, Owned/Freehold
2,961 GBP2023-06-01 ~ 2024-05-31
Computers, Owned/Freehold
2,376 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
294,189 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
722,033 GBP2024-05-31
Motor vehicles
19,600 GBP2024-05-31
Furniture and fittings
18,972 GBP2024-05-31
Computers
23,397 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
986,669 GBP2024-05-31
Property, Plant & Equipment
Buildings
2,912,333 GBP2024-05-31
2,983,333 GBP2023-05-31
Plant and equipment
949,681 GBP2024-05-31
1,106,472 GBP2023-05-31
Furniture and fittings
10,642 GBP2024-05-31
13,603 GBP2023-05-31
Computers
8,119 GBP2024-05-31
7,997 GBP2023-05-31
Other
223,589 GBP2024-05-31
Land and buildings
2,912,333 GBP2024-05-31
2,983,333 GBP2023-05-31
Plant and equipment, Under hire purchased contracts or finance leases
748,351 GBP2024-05-31
Under hire purchased contracts or finance leases, Plant and equipment
852,857 GBP2023-05-31
Under hire purchased contracts or finance leases
748,351 GBP2024-05-31
852,857 GBP2023-05-31
Value of work in progress
409,340 GBP2024-05-31
284,489 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
5,102 GBP2024-05-31
Other Debtors
Current
1,679,644 GBP2024-05-31
1,401,311 GBP2023-05-31
Prepayments/Accrued Income
Current
20,754 GBP2024-05-31
8,852 GBP2023-05-31
Bank Borrowings
Current
39,973 GBP2024-05-31
39,452 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,887,328 GBP2024-05-31
1,363,202 GBP2023-05-31
Corporation Tax Payable
Current
62,050 GBP2024-05-31
Taxation/Social Security Payable
Current
32,233 GBP2024-05-31
50,730 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
200,009 GBP2024-05-31
202,750 GBP2023-05-31
Other Creditors
Current
16,637 GBP2024-05-31
291,480 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
18,444 GBP2024-05-31
19,444 GBP2023-05-31
Creditors
Current
2,256,674 GBP2024-05-31
1,967,058 GBP2023-05-31
Bank Borrowings
Non-current
494,472 GBP2024-05-31
563,924 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
452,329 GBP2024-05-31
652,238 GBP2023-05-31
Creditors
Non-current
946,801 GBP2024-05-31
1,216,162 GBP2023-05-31
Bank Borrowings
Current, Amounts falling due within one year
39,973 GBP2024-05-31
39,452 GBP2023-05-31
Total Borrowings
Current, Amounts falling due within one year
39,973 GBP2024-05-31
39,452 GBP2023-05-31
Bank Borrowings
Non-current, Between one and two years
39,973 GBP2023-05-31
Between two and five year, Non-current
105,148 GBP2024-05-31
113,621 GBP2023-05-31
Total Borrowings
534,445 GBP2024-05-31
603,376 GBP2023-05-31
Minimum gross finance lease payments owing
652,238 GBP2024-05-31
854,988 GBP2023-05-31
Net Deferred Tax Liability/Asset
-880,601 GBP2024-05-31
-902,008 GBP2023-05-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
21,407 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-351,851 GBP2024-05-31
-373,258 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
39 shares2024-05-31
39 shares2023-05-31
Par Value of Share
Class 1 ordinary share
1.002023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
20 shares2024-05-31
20 shares2023-05-31
Par Value of Share
Class 2 ordinary share
1.002023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
19 shares2024-05-31
19 shares2023-05-31
Par Value of Share
Class 3 ordinary share
1.002023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2024-05-31
1 shares2023-05-31
Par Value of Share
Class 4 ordinary share
1.002023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
31,453 GBP2024-05-31
23,265 GBP2023-05-31
Between one and five year
43,474 GBP2024-05-31
5,558 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
74,927 GBP2024-05-31
28,823 GBP2023-05-31