32990 - Other Manufacturing N.e.c.
Cost of Sales
-10,472,366 GBP2023-02-01 ~ 2024-01-31
-9,520,973 GBP2022-02-01 ~ 2023-01-31
Distribution Costs
-9,526,911 GBP2023-02-01 ~ 2024-01-31
-7,832,117 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
-2,206,621 GBP2023-02-01 ~ 2024-01-31
-2,348,562 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
1,295,512 GBP2023-02-01 ~ 2024-01-31
694,224 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
987,628 GBP2023-02-01 ~ 2024-01-31
195,620 GBP2022-02-01 ~ 2023-01-31
Equity
Retained earnings (accumulated losses)
7,274,143 GBP2024-01-31
6,428,643 GBP2023-01-31
6,375,151 GBP2022-01-31
Dividends Paid
-142,128 GBP2023-02-01 ~ 2024-01-31
Retained earnings (accumulated losses)
-142,128 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
15,267,971 GBP2024-01-31
10,811,496 GBP2023-01-31
Debtors
5,614,864 GBP2024-01-31
5,804,804 GBP2023-01-31
Cash at bank and in hand
804,314 GBP2024-01-31
1,718,202 GBP2023-01-31
Current Assets
7,911,890 GBP2024-01-31
8,621,442 GBP2023-01-31
Creditors
Current, Amounts falling due within one year
-8,786,586 GBP2024-01-31
-8,127,405 GBP2023-01-31
Net Current Assets/Liabilities
-874,696 GBP2024-01-31
494,037 GBP2023-01-31
Total Assets Less Current Liabilities
14,393,275 GBP2024-01-31
11,305,533 GBP2023-01-31
Creditors
Non-current, Amounts falling due after one year
-5,829,736 GBP2024-01-31
-3,895,378 GBP2023-01-31
Net Assets/Liabilities
7,278,493 GBP2024-01-31
6,432,993 GBP2023-01-31
Equity
Called up share capital
1,000 GBP2024-01-31
1,000 GBP2023-01-31
Revaluation reserve
3,350 GBP2024-01-31
3,350 GBP2023-01-31
Equity
7,278,493 GBP2024-01-31
6,432,993 GBP2023-01-31
Average Number of Employees
1092023-02-01 ~ 2024-01-31
1012022-02-01 ~ 2023-01-31
Wages/Salaries
4,195,698 GBP2023-02-01 ~ 2024-01-31
3,508,886 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,046 GBP2023-02-01 ~ 2024-01-31
50,889 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
4,661,121 GBP2023-02-01 ~ 2024-01-31
3,913,424 GBP2022-02-01 ~ 2023-01-31
Director Remuneration
45,799 GBP2023-02-01 ~ 2024-01-31
42,967 GBP2022-02-01 ~ 2023-01-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
307,884 GBP2023-02-01 ~ 2024-01-31
498,604 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
909,809 GBP2024-01-31
876,942 GBP2023-01-31
Land and buildings, Under hire purchased contracts or finance leases
2,967,077 GBP2024-01-31
2,550,670 GBP2023-01-31
Plant and equipment
16,230,974 GBP2024-01-31
13,536,565 GBP2023-01-31
Furniture and fittings
196,177 GBP2024-01-31
196,177 GBP2023-01-31
Motor vehicles
13,454,961 GBP2024-01-31
10,559,851 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
33,758,998 GBP2024-01-31
27,720,205 GBP2023-01-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-910,698 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
0 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-184,628 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals
-1,095,326 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
265,190 GBP2024-01-31
247,110 GBP2023-01-31
Land and buildings, Under hire purchased contracts or finance leases
699,263 GBP2024-01-31
644,674 GBP2023-01-31
Plant and equipment
10,293,076 GBP2024-01-31
9,924,319 GBP2023-01-31
Furniture and fittings
127,830 GBP2024-01-31
105,049 GBP2023-01-31
Motor vehicles
7,105,668 GBP2024-01-31
5,987,557 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
18,491,027 GBP2024-01-31
16,908,709 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
18,080 GBP2023-02-01 ~ 2024-01-31
Land and buildings, Under hire purchased contracts or finance leases
54,589 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
1,090,809 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
22,781 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
1,296,338 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,482,597 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-722,052 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
0 GBP2023-02-01 ~ 2024-01-31
Motor vehicles
-178,227 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-900,279 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
644,619 GBP2024-01-31
629,832 GBP2023-01-31
Land and buildings, Under hire purchased contracts or finance leases
2,267,814 GBP2024-01-31
1,905,996 GBP2023-01-31
Plant and equipment
5,937,898 GBP2024-01-31
3,612,246 GBP2023-01-31
Furniture and fittings
68,347 GBP2024-01-31
91,128 GBP2023-01-31
Motor vehicles
6,349,293 GBP2024-01-31
4,572,294 GBP2023-01-31
Finished Goods/Goods for Resale
281,700 GBP2024-01-31
82,328 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
4,468,065 GBP2024-01-31
4,322,119 GBP2023-01-31
Other Debtors
Current
648,933 GBP2024-01-31
1,107,739 GBP2023-01-31
Prepayments/Accrued Income
Current
497,866 GBP2024-01-31
374,946 GBP2023-01-31
Debtors
Current, Amounts falling due within one year
5,614,864 GBP2024-01-31
5,804,804 GBP2023-01-31
Bank Borrowings/Overdrafts
Current
1,846,785 GBP2024-01-31
2,405,649 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
2,898,129 GBP2024-01-31
1,917,020 GBP2023-01-31
Trade Creditors/Trade Payables
Current
3,042,035 GBP2024-01-31
2,771,291 GBP2023-01-31
Other Taxation & Social Security Payable
Current
614,126 GBP2024-01-31
689,290 GBP2023-01-31
Other Creditors
Current
45,600 GBP2024-01-31
50,331 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
339,911 GBP2024-01-31
293,824 GBP2023-01-31
Creditors
Current
8,786,586 GBP2024-01-31
8,127,405 GBP2023-01-31
Bank Borrowings/Overdrafts
Non-current
575,149 GBP2024-01-31
870,588 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
5,254,587 GBP2024-01-31
3,024,790 GBP2023-01-31
Creditors
Non-current
5,829,736 GBP2024-01-31
3,895,378 GBP2023-01-31
Bank Borrowings
572,161 GBP2024-01-31
781,715 GBP2023-01-31
Total Borrowings
2,421,934 GBP2024-01-31
3,276,237 GBP2023-01-31
Current
1,846,785 GBP2024-01-31
2,405,649 GBP2023-01-31
Non-current
575,149 GBP2024-01-31
870,588 GBP2023-01-31
Minimum gross finance lease payments owing
Amounts falling due within one year
2,898,129 GBP2024-01-31
Minimum gross finance lease payments owing
8,152,716 GBP2024-01-31
4,941,810 GBP2023-01-31