32990 - Other Manufacturing N.e.c.
(expand)Gross Profit/Loss
1,774,582 GBP2024-06-01 ~ 2025-05-31
1,912,372 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-1,690,770 GBP2024-06-01 ~ 2025-05-31
-1,604,873 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
76,578 GBP2024-06-01 ~ 2025-05-31
231,254 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
1,955 GBP2024-06-01 ~ 2025-05-31
92 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
24,903 GBP2024-06-01 ~ 2025-05-31
312,992 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
24,903 GBP2024-06-01 ~ 2025-05-31
272,349 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
24,903 GBP2024-06-01 ~ 2025-05-31
197,555 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
3,932,400 GBP2025-05-31
4,104,364 GBP2024-05-31
Fixed Assets
3,932,400 GBP2025-05-31
4,104,364 GBP2024-05-31
Total Inventories
849,875 GBP2025-05-31
409,340 GBP2024-05-31
Debtors
Current
3,635,705 GBP2025-05-31
1,705,500 GBP2024-05-31
Cash at bank and in hand
187,421 GBP2025-05-31
1,545,384 GBP2024-05-31
Current Assets
4,673,001 GBP2025-05-31
3,660,224 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-3,347,361 GBP2025-05-31
-2,256,674 GBP2024-05-31
Net Current Assets/Liabilities
1,325,640 GBP2025-05-31
1,403,550 GBP2024-05-31
Total Assets Less Current Liabilities
5,258,040 GBP2025-05-31
5,507,914 GBP2024-05-31
Creditors
Non-current, Amounts falling due after one year
-672,024 GBP2025-05-31
-946,801 GBP2024-05-31
Net Assets/Liabilities
3,705,415 GBP2025-05-31
3,680,512 GBP2024-05-31
Equity
Called up share capital
80 GBP2025-05-31
80 GBP2024-05-31
80 GBP2023-06-01
Revaluation reserve
1,876,417 GBP2025-05-31
1,876,417 GBP2024-05-31
1,951,211 GBP2023-06-01
Retained earnings (accumulated losses)
1,828,918 GBP2025-05-31
1,804,015 GBP2024-05-31
1,591,666 GBP2023-06-01
Equity
3,705,415 GBP2025-05-31
3,680,512 GBP2024-05-31
3,542,957 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
24,903 GBP2024-06-01 ~ 2025-05-31
272,349 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-60,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation Expense
212,556 GBP2024-06-01 ~ 2025-05-31
219,395 GBP2023-06-01 ~ 2024-05-31
Cash and Cash Equivalents
185,732 GBP2025-05-31
1,545,384 GBP2024-05-31
1,822,128 GBP2023-06-01
Bank Overdrafts
-1,689 GBP2025-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-06-01 ~ 2025-05-31
Motor vehicles
252024-06-01 ~ 2025-05-31
Furniture and fittings
102024-06-01 ~ 2025-05-31
Computers
252024-06-01 ~ 2025-05-31
Wages/Salaries
2,169,254 GBP2024-06-01 ~ 2025-05-31
1,822,763 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
98,155 GBP2024-06-01 ~ 2025-05-31
88,412 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,291,011 GBP2024-06-01 ~ 2025-05-31
1,934,598 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
283,579 GBP2024-06-01 ~ 2025-05-31
263,878 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-21,407 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
6,226 GBP2024-06-01 ~ 2025-05-31
78,248 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
60,000 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Goodwill
44,567 GBP2025-05-31
44,567 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
44,567 GBP2025-05-31
44,567 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Buildings
3,115,000 GBP2025-05-31
3,115,000 GBP2024-05-31
Plant and equipment
1,933,515 GBP2025-05-31
1,671,714 GBP2024-05-31
Motor vehicles
19,600 GBP2025-05-31
19,600 GBP2024-05-31
Furniture and fittings
29,614 GBP2025-05-31
29,614 GBP2024-05-31
Computers
33,896 GBP2025-05-31
31,516 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
909,445 GBP2025-05-31
722,033 GBP2024-05-31
Motor vehicles
19,600 GBP2025-05-31
19,600 GBP2024-05-31
Furniture and fittings
21,933 GBP2025-05-31
18,972 GBP2024-05-31
Computers
25,580 GBP2025-05-31
23,397 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
187,412 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings, Owned/Freehold
2,961 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Buildings
2,892,333 GBP2025-05-31
2,912,333 GBP2024-05-31
Plant and equipment
1,024,070 GBP2025-05-31
949,681 GBP2024-05-31
Furniture and fittings
7,681 GBP2025-05-31
10,642 GBP2024-05-31
Computers
8,316 GBP2025-05-31
8,119 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Other
223,589 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
5,131,625 GBP2025-05-31
5,091,033 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,199,225 GBP2025-05-31
986,669 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
212,556 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Other
223,589 GBP2024-05-31
Land and buildings
2,892,333 GBP2025-05-31
2,912,333 GBP2024-05-31
Plant and equipment, Under hire purchased contracts or finance leases
614,217 GBP2025-05-31
Under hire purchased contracts or finance leases, Plant and equipment
748,351 GBP2024-05-31
Under hire purchased contracts or finance leases
614,217 GBP2025-05-31
748,351 GBP2024-05-31
Value of work in progress
849,875 GBP2025-05-31
409,340 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
4,320 GBP2025-05-31
5,102 GBP2024-05-31
Other Debtors
Current
3,605,771 GBP2025-05-31
1,679,644 GBP2024-05-31
Prepayments/Accrued Income
Current
25,614 GBP2025-05-31
20,754 GBP2024-05-31
Bank Overdrafts
Current
1,689 GBP2025-05-31
Bank Borrowings
Current
40,584 GBP2025-05-31
39,973 GBP2024-05-31
Trade Creditors/Trade Payables
Current
2,990,991 GBP2025-05-31
1,887,328 GBP2024-05-31
Corporation Tax Payable
Current
62,050 GBP2024-05-31
Taxation/Social Security Payable
Current
34,096 GBP2025-05-31
32,233 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
236,937 GBP2025-05-31
200,009 GBP2024-05-31
Other Creditors
Current
20,572 GBP2025-05-31
16,637 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
22,492 GBP2025-05-31
18,444 GBP2024-05-31
Creditors
Current
3,347,361 GBP2025-05-31
2,256,674 GBP2024-05-31
Bank Borrowings
Non-current
453,533 GBP2025-05-31
494,472 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
218,491 GBP2025-05-31
452,329 GBP2024-05-31
Creditors
Non-current
672,024 GBP2025-05-31
946,801 GBP2024-05-31
Bank Borrowings
Current, Amounts falling due within one year
40,584 GBP2025-05-31
39,973 GBP2024-05-31
Total Borrowings
Current, Amounts falling due within one year
40,584 GBP2025-05-31
39,973 GBP2024-05-31
Bank Borrowings
Non-current, Between one and two years
41,973 GBP2024-05-31
Non-current, Between two and five year
107,196 GBP2025-05-31
105,148 GBP2024-05-31
Total Borrowings
494,117 GBP2025-05-31
534,445 GBP2024-05-31
Minimum gross finance lease payments owing
455,428 GBP2025-05-31
652,238 GBP2024-05-31
Net Deferred Tax Liability/Asset
-880,601 GBP2025-05-31
-880,601 GBP2024-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-351,851 GBP2025-05-31
-351,851 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
39 shares2025-05-31
39 shares2024-05-31
Par Value of Share
Class 1 ordinary share
1.002024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
20 shares2025-05-31
20 shares2024-05-31
Par Value of Share
Class 2 ordinary share
1.002024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
19 shares2025-05-31
19 shares2024-05-31
Par Value of Share
Class 3 ordinary share
1.002024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2025-05-31
1 shares2024-05-31
Par Value of Share
Class 4 ordinary share
1.002024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,983 GBP2025-05-31
31,453 GBP2024-05-31
Between one and five year
14,491 GBP2025-05-31
43,474 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
43,474 GBP2025-05-31
74,927 GBP2024-05-31