32990 - Other Manufacturing N.e.c.
Administrative Expenses
-9,043,157 GBP2023-10-01 ~ 2024-09-30
-7,825,813 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-1,389,447 GBP2023-10-01 ~ 2024-09-30
252,941 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-1,019,381 GBP2023-10-01 ~ 2024-09-30
-62,075 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
1,871,678 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Other
0 GBP2024-09-30
0 GBP2023-09-30
Property, Plant & Equipment
11,057,543 GBP2024-09-30
9,817,453 GBP2023-09-30
Fixed Assets - Investments
3,481,285 GBP2024-09-30
3,572,952 GBP2023-09-30
Fixed Assets
14,538,828 GBP2024-09-30
13,390,405 GBP2023-09-30
Debtors
8,250,130 GBP2024-09-30
8,474,586 GBP2023-09-30
Cash at bank and in hand
3,223 GBP2024-09-30
132,123 GBP2023-09-30
Current Assets
11,347,433 GBP2024-09-30
11,577,250 GBP2023-09-30
Net Current Assets/Liabilities
445,900 GBP2024-09-30
3,379,964 GBP2023-09-30
Total Assets Less Current Liabilities
14,984,728 GBP2024-09-30
16,770,369 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-2,390,988 GBP2024-09-30
-2,807,522 GBP2023-09-30
Net Assets/Liabilities
11,198,697 GBP2024-09-30
12,218,078 GBP2023-09-30
Equity
Called up share capital
500,000 GBP2024-09-30
500,000 GBP2023-09-30
500,000 GBP2022-09-30
Retained earnings (accumulated losses)
10,698,697 GBP2024-09-30
11,718,078 GBP2023-09-30
10,108,475 GBP2022-09-30
Equity
11,198,697 GBP2024-09-30
12,218,078 GBP2023-09-30
Revaluation reserve
0 GBP2024-09-30
0 GBP2023-09-30
0 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
-1,019,381 GBP2023-10-01 ~ 2024-09-30
-62,075 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
21,000 GBP2023-10-01 ~ 2024-09-30
20,000 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1502023-10-01 ~ 2024-09-30
1542022-10-01 ~ 2023-09-30
Wages/Salaries
5,348,418 GBP2023-10-01 ~ 2024-09-30
5,077,070 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
129,094 GBP2023-10-01 ~ 2024-09-30
127,922 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,979,177 GBP2023-10-01 ~ 2024-09-30
5,695,531 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
485,556 GBP2023-10-01 ~ 2024-09-30
293,033 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-366,888 GBP2023-10-01 ~ 2024-09-30
407,517 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Goodwill
547,204 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
547,204 GBP2023-09-30
Intangible Assets
Goodwill
0 GBP2024-09-30
0 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,836,406 GBP2023-09-30
Land and buildings, Under hire purchased contracts or finance leases
3,931,060 GBP2024-09-30
3,017,654 GBP2023-09-30
Plant and equipment
14,386,533 GBP2024-09-30
13,608,828 GBP2023-09-30
Furniture and fittings
1,186,832 GBP2024-09-30
732,860 GBP2023-09-30
Motor vehicles
3,635,969 GBP2024-09-30
3,964,330 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
25,984,277 GBP2024-09-30
23,641,093 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-763,773 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-356,473 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-1,253,423 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,853,658 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
2,129,431 GBP2024-09-30
1,820,063 GBP2023-09-30
Plant and equipment
8,884,155 GBP2024-09-30
8,524,892 GBP2023-09-30
Furniture and fittings
587,016 GBP2024-09-30
458,033 GBP2023-09-30
Motor vehicles
2,389,359 GBP2024-09-30
2,171,150 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
14,926,734 GBP2024-09-30
13,823,640 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
309,368 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
1,084,259 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
128,983 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
552,291 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,162,172 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-724,996 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
0 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-334,082 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,059,078 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
936,773 GBP2024-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
916,885 GBP2024-09-30
Plant and equipment
5,502,378 GBP2024-09-30
5,083,936 GBP2023-09-30
Furniture and fittings
599,816 GBP2024-09-30
274,827 GBP2023-09-30
Motor vehicles
1,246,610 GBP2024-09-30
1,793,180 GBP2023-09-30
Owned/Freehold, Land and buildings
986,904 GBP2023-09-30
Land and buildings
1,197,591 GBP2023-09-30
Amounts invested in assets
Non-current
3,481,285 GBP2024-09-30
3,572,952 GBP2023-09-30
Finished Goods/Goods for Resale
3,094,080 GBP2024-09-30
2,970,541 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,992,811 GBP2024-09-30
2,054,390 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
101,974 GBP2024-09-30
0 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
4,637,072 GBP2024-09-30
4,599,448 GBP2023-09-30
Other Debtors
Current
50,270 GBP2024-09-30
208,593 GBP2023-09-30
Prepayments/Accrued Income
Current
674,625 GBP2024-09-30
519,003 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
7,456,752 GBP2024-09-30
7,381,434 GBP2023-09-30
Prepayments/Accrued Income
1,093,152 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
1,755,773 GBP2024-09-30
1,742,979 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
1,498,192 GBP2024-09-30
1,137,747 GBP2023-09-30
Trade Creditors/Trade Payables
Current
3,748,223 GBP2024-09-30
2,513,745 GBP2023-09-30
Amounts owed to group undertakings
Current
2,113,581 GBP2024-09-30
2,043,890 GBP2023-09-30
Other Taxation & Social Security Payable
Current
368,599 GBP2024-09-30
251,704 GBP2023-09-30
Other Creditors
Current
74,514 GBP2024-09-30
88,865 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
383,575 GBP2024-09-30
395,111 GBP2023-09-30
Creditors
Current
10,901,533 GBP2024-09-30
8,197,286 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-09-30
331,016 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
2,390,988 GBP2024-09-30
2,476,506 GBP2023-09-30
Creditors
Non-current
2,390,988 GBP2024-09-30
2,807,522 GBP2023-09-30
Bank Borrowings
1,420,243 GBP2024-09-30
2,073,995 GBP2023-09-30
Bank Overdrafts
335,530 GBP2024-09-30
0 GBP2023-09-30
Total Borrowings
1,755,773 GBP2024-09-30
2,073,995 GBP2023-09-30
Current
1,755,773 GBP2024-09-30
1,742,979 GBP2023-09-30
Non-current
0 GBP2024-09-30
331,016 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
1,498,192 GBP2024-09-30
1,137,747 GBP2023-09-30
Minimum gross finance lease payments owing
3,889,180 GBP2024-09-30
3,614,253 GBP2023-09-30
Par Value of Share
Class 2 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
191,250 shares2024-09-30
191,250 shares2023-09-30
Par Value of Share
Class 3 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
63,750 shares2024-09-30
63,750 shares2023-09-30
Par Value of Share
Class 4 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
245,000 shares2024-09-30
245,000 shares2023-09-30
Equity
Called up share capital
500,000 GBP2024-09-30
500,000 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
257,505 GBP2024-09-30
272,710 GBP2023-09-30
Between two and five year
518,023 GBP2024-09-30
759,201 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
775,528 GBP2024-09-30
1,031,911 GBP2023-09-30