32990 - Other Manufacturing N.e.c.
Cost of Sales
-9,254,033 GBP2022-06-01 ~ 2023-05-31
-17,190,414 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-1,630,176 GBP2022-06-01 ~ 2023-05-31
-1,408,753 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
18 GBP2022-06-01 ~ 2023-05-31
1 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
914,733 GBP2022-06-01 ~ 2023-05-31
474,788 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
769,698 GBP2022-06-01 ~ 2023-05-31
316,797 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
2,115,000 GBP2021-06-01 ~ 2022-05-31
Comprehensive Income/Expense
769,698 GBP2022-06-01 ~ 2023-05-31
1,903,047 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
4,111,405 GBP2023-05-31
3,318,216 GBP2022-05-31
Debtors
1,790,934 GBP2023-05-31
4,066,921 GBP2022-05-31
Cash at bank and in hand
1,822,128 GBP2023-05-31
288,651 GBP2022-05-31
Current Assets
3,897,551 GBP2023-05-31
4,700,602 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-1,772,746 GBP2023-05-31
-3,123,126 GBP2022-05-31
Net Current Assets/Liabilities
2,124,805 GBP2023-05-31
1,577,476 GBP2022-05-31
Total Assets Less Current Liabilities
6,236,210 GBP2023-05-31
4,895,692 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-1,410,473 GBP2023-05-31
-823,232 GBP2022-05-31
Net Assets/Liabilities
3,923,729 GBP2023-05-31
3,340,963 GBP2022-05-31
Equity
Called up share capital
80 GBP2023-05-31
80 GBP2022-05-31
80 GBP2021-05-31
Revaluation reserve
1,951,211 GBP2023-05-31
1,951,211 GBP2022-05-31
364,961 GBP2021-05-31
Retained earnings (accumulated losses)
1,972,438 GBP2023-05-31
1,389,672 GBP2022-05-31
1,072,875 GBP2021-05-31
Equity
3,923,729 GBP2023-05-31
3,340,963 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
769,698 GBP2022-06-01 ~ 2023-05-31
316,797 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-186,932 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
14,575 GBP2022-06-01 ~ 2023-05-31
13,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
332022-06-01 ~ 2023-05-31
352021-06-01 ~ 2022-05-31
Wages/Salaries
1,665,247 GBP2022-06-01 ~ 2023-05-31
1,911,077 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,424 GBP2022-06-01 ~ 2023-05-31
22,341 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
1,829,208 GBP2022-06-01 ~ 2023-05-31
2,059,472 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
254,974 GBP2022-06-01 ~ 2023-05-31
227,133 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
170,511 GBP2022-06-01 ~ 2023-05-31
93,867 GBP2021-06-01 ~ 2022-05-31
Intangible Assets - Gross Cost
Goodwill
44,567 GBP2022-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
44,567 GBP2022-05-31
Intangible Assets
Goodwill
0 GBP2023-05-31
0 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,115,000 GBP2023-05-31
3,115,000 GBP2022-05-31
Plant and equipment
1,610,653 GBP2023-05-31
574,433 GBP2022-05-31
Furniture and fittings
29,614 GBP2023-05-31
29,614 GBP2022-05-31
Computers
29,018 GBP2023-05-31
27,540 GBP2022-05-31
Motor vehicles
19,600 GBP2023-05-31
19,600 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
4,803,885 GBP2023-05-31
3,766,187 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
131,667 GBP2023-05-31
111,667 GBP2022-05-31
Plant and equipment
504,181 GBP2023-05-31
285,276 GBP2022-05-31
Furniture and fittings
16,011 GBP2023-05-31
13,050 GBP2022-05-31
Computers
21,021 GBP2023-05-31
18,378 GBP2022-05-31
Motor vehicles
19,600 GBP2023-05-31
19,600 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
692,480 GBP2023-05-31
447,971 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
20,000 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
218,905 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
2,961 GBP2022-06-01 ~ 2023-05-31
Computers
2,643 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
0 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
244,509 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,983,333 GBP2023-05-31
3,003,333 GBP2022-05-31
Plant and equipment
1,106,472 GBP2023-05-31
289,157 GBP2022-05-31
Furniture and fittings
13,603 GBP2023-05-31
16,564 GBP2022-05-31
Computers
7,997 GBP2023-05-31
9,162 GBP2022-05-31
Motor vehicles
0 GBP2023-05-31
0 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
0 GBP2023-05-31
301,372 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
25,476 GBP2023-05-31
0 GBP2022-05-31
Other Debtors
Current
124,553 GBP2023-05-31
331,155 GBP2022-05-31
Prepayments/Accrued Income
Current
1,194,570 GBP2023-05-31
1,766,212 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
1,790,934 GBP2023-05-31
4,066,921 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
9,973 GBP2023-05-31
9,727 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
202,750 GBP2023-05-31
14,255 GBP2022-05-31
Trade Creditors/Trade Payables
Current
1,363,202 GBP2023-05-31
2,947,827 GBP2022-05-31
Corporation Tax Payable
Current
0 GBP2023-05-31
57,961 GBP2022-05-31
Other Taxation & Social Security Payable
Current
50,731 GBP2023-05-31
38,745 GBP2022-05-31
Other Creditors
Current
126,645 GBP2023-05-31
38,265 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
19,445 GBP2023-05-31
16,346 GBP2022-05-31
Creditors
Current
1,772,746 GBP2023-05-31
3,123,126 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
593,403 GBP2023-05-31
631,567 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Non-current
652,238 GBP2023-05-31
22,571 GBP2022-05-31
Other Remaining Borrowings
Non-current
164,832 GBP2023-05-31
169,094 GBP2022-05-31
Creditors
Non-current
1,410,473 GBP2023-05-31
823,232 GBP2022-05-31
Bank Borrowings
603,376 GBP2023-05-31
641,294 GBP2022-05-31
Total Borrowings
768,208 GBP2023-05-31
810,388 GBP2022-05-31
Current
9,973 GBP2023-05-31
9,727 GBP2022-05-31
Non-current
758,235 GBP2023-05-31
800,661 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
202,750 GBP2023-05-31
14,255 GBP2022-05-31
Minimum gross finance lease payments owing
854,988 GBP2023-05-31
36,826 GBP2022-05-31
Equity
Called up share capital
80 GBP2023-05-31
80 GBP2022-05-31