32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Class 2 ordinary share
12023-07-01 ~ 2024-06-30
Class 3 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
10,401,673 GBP2023-07-01 ~ 2024-06-30
15,134,037 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
6,333,848 GBP2023-07-01 ~ 2024-06-30
8,732,714 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
4,067,825 GBP2023-07-01 ~ 2024-06-30
6,401,323 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
4,524,154 GBP2023-07-01 ~ 2024-06-30
5,750,258 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-456,329 GBP2023-07-01 ~ 2024-06-30
651,065 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
548,216 GBP2023-07-01 ~ 2024-06-30
372,873 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
677 GBP2023-07-01 ~ 2024-06-30
2,993 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
91,210 GBP2023-07-01 ~ 2024-06-30
1,020,945 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-17,541 GBP2023-07-01 ~ 2024-06-30
232,618 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
108,751 GBP2023-07-01 ~ 2024-06-30
788,327 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
108,751 GBP2023-07-01 ~ 2024-06-30
788,327 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
3,625,773 GBP2024-06-30
4,354,342 GBP2023-06-30
Total Inventories
1,252,738 GBP2024-06-30
1,429,243 GBP2023-06-30
Debtors
6,580,741 GBP2024-06-30
3,118,806 GBP2023-06-30
Cash at bank and in hand
11,903,000 GBP2024-06-30
17,546,146 GBP2023-06-30
Current Assets
19,736,479 GBP2024-06-30
22,094,195 GBP2023-06-30
Creditors
Current
1,949,507 GBP2024-06-30
3,822,037 GBP2023-06-30
Net Current Assets/Liabilities
17,786,972 GBP2024-06-30
18,272,158 GBP2023-06-30
Total Assets Less Current Liabilities
21,412,745 GBP2024-06-30
22,626,500 GBP2023-06-30
Net Assets/Liabilities
20,887,225 GBP2024-06-30
22,040,324 GBP2023-06-30
Equity
Called up share capital
18,395 GBP2024-06-30
18,395 GBP2023-06-30
18,395 GBP2022-06-30
Share premium
187,000 GBP2024-06-30
187,000 GBP2023-06-30
187,000 GBP2022-06-30
Retained earnings (accumulated losses)
20,681,830 GBP2024-06-30
21,834,929 GBP2023-06-30
25,373,130 GBP2022-06-30
Equity
20,887,225 GBP2024-06-30
22,040,324 GBP2023-06-30
25,578,525 GBP2022-06-30
Dividends Paid
-1,261,850 GBP2023-07-01 ~ 2024-06-30
-4,326,528 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
108,751 GBP2023-07-01 ~ 2024-06-30
788,327 GBP2022-07-01 ~ 2023-06-30
Bank Overdrafts
-150,153 GBP2024-06-30
Wages/Salaries
2,003,081 GBP2023-07-01 ~ 2024-06-30
2,726,006 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
1,280,300 GBP2023-07-01 ~ 2024-06-30
1,721,453 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,639 GBP2023-07-01 ~ 2024-06-30
121,828 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,356,020 GBP2023-07-01 ~ 2024-06-30
4,569,287 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
942023-07-01 ~ 2024-06-30
1312022-07-01 ~ 2023-06-30
Director Remuneration
207,785 GBP2023-07-01 ~ 2024-06-30
398,254 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
742,525 GBP2023-07-01 ~ 2024-06-30
862,241 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
16,500 GBP2023-07-01 ~ 2024-06-30
15,000 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
107,631 GBP2023-07-01 ~ 2024-06-30
169,112 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
1,261,850 GBP2023-07-01 ~ 2024-06-30
4,326,528 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
587,563 GBP2024-06-30
587,563 GBP2023-06-30
Plant and equipment
8,027,633 GBP2024-06-30
7,980,478 GBP2023-06-30
Furniture and fittings
155,410 GBP2024-06-30
170,063 GBP2023-06-30
Motor vehicles
19,995 GBP2024-06-30
19,995 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
8,790,601 GBP2024-06-30
8,758,099 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
285,619 GBP2024-06-30
269,530 GBP2023-06-30
Plant and equipment
4,725,124 GBP2024-06-30
3,991,438 GBP2023-06-30
Furniture and fittings
140,143 GBP2024-06-30
132,892 GBP2023-06-30
Motor vehicles
13,942 GBP2024-06-30
9,897 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,164,828 GBP2024-06-30
4,403,757 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
16,089 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
733,686 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
7,251 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
4,045 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
761,071 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Improvements to leasehold property
301,944 GBP2024-06-30
318,033 GBP2023-06-30
Plant and equipment
3,302,509 GBP2024-06-30
3,989,040 GBP2023-06-30
Furniture and fittings
15,267 GBP2024-06-30
37,171 GBP2023-06-30
Motor vehicles
6,053 GBP2024-06-30
10,098 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
194,512 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
101,782 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
18,546 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
92,730 GBP2023-06-30
Merchandise
1,252,738 GBP2024-06-30
1,429,243 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,315,796 GBP2024-06-30
1,081,189 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
3,515,083 GBP2024-06-30
1,188,840 GBP2023-06-30
Other Debtors
Current
840,184 GBP2024-06-30
696,048 GBP2023-06-30
Prepayments/Accrued Income
Current
438,572 GBP2024-06-30
152,729 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
6,580,741 GBP2024-06-30
Current, Amounts falling due within one year
3,118,806 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
160,905 GBP2024-06-30
10,526 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
28,437 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,496,668 GBP2024-06-30
1,122,233 GBP2023-06-30
Corporation Tax Payable
Current
107,631 GBP2024-06-30
2,182,376 GBP2023-06-30
Other Taxation & Social Security Payable
Current
84,569 GBP2024-06-30
137,385 GBP2023-06-30
Other Creditors
Current
44,763 GBP2024-06-30
93,550 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
54,158 GBP2024-06-30
69,050 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
10,526 GBP2023-06-30
Total Borrowings
Current, Amounts falling due within one year
10,526 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
526,555 GBP2024-06-30
585,698 GBP2023-06-30
Between one and five year
1,914,605 GBP2024-06-30
1,970,482 GBP2023-06-30
More than five year
941,357 GBP2024-06-30
941,356 GBP2023-06-30
All periods
3,382,517 GBP2024-06-30
3,497,536 GBP2023-06-30
Bank Overdrafts
Secured
150,153 GBP2024-06-30
Bank Borrowings
Secured
10,752 GBP2024-06-30
10,526 GBP2023-06-30
Total Borrowings
Secured
160,905 GBP2024-06-30
10,526 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
525,520 GBP2024-06-30
586,176 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,000 shares2024-06-30
Class 2 ordinary share
4,395 shares2024-06-30
Class 3 ordinary share
1,000 shares2024-06-30