32990 - Other Manufacturing N.e.c.
Cost of Sales
-13,466,000 GBP2023-01-01 ~ 2023-12-31
-10,881,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-610,000 GBP2023-01-01 ~ 2023-12-31
-650,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,033,000 GBP2023-01-01 ~ 2023-12-31
-2,707,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
51,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-3,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,125,000 GBP2023-01-01 ~ 2023-12-31
4,103,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,625,000 GBP2023-01-01 ~ 2023-12-31
3,322,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
28,000 GBP2023-12-31
31,000 GBP2022-12-31
Debtors
Amounts falling due within one year
3,918,000 GBP2023-12-31
Debtors
3,654,000 GBP2022-12-31
Cash at bank and in hand
1,669,000 GBP2023-12-31
2,598,000 GBP2022-12-31
Current Assets
8,045,000 GBP2023-12-31
9,437,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,292,000 GBP2023-12-31
-1,312,000 GBP2022-12-31
Net Current Assets/Liabilities
5,753,000 GBP2023-12-31
8,125,000 GBP2022-12-31
Total Assets Less Current Liabilities
5,781,000 GBP2023-12-31
8,156,000 GBP2022-12-31
Equity
Called up share capital
11,000 GBP2023-12-31
11,000 GBP2022-12-31
11,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,770,000 GBP2023-12-31
8,145,000 GBP2022-12-31
5,673,000 GBP2021-12-31
Equity
5,781,000 GBP2023-12-31
8,156,000 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,625,000 GBP2023-01-01 ~ 2023-12-31
3,322,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-850,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-4,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,000 GBP2023-01-01 ~ 2023-12-31
28,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
192023-01-01 ~ 2023-12-31
192022-01-01 ~ 2022-12-31
Wages/Salaries
1,163,000 GBP2023-01-01 ~ 2023-12-31
1,437,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
79,000 GBP2023-01-01 ~ 2023-12-31
77,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,417,000 GBP2023-01-01 ~ 2023-12-31
1,717,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
127,000 GBP2023-01-01 ~ 2023-12-31
219,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
350,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
350,000 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
581,000 GBP2023-12-31
571,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
553,000 GBP2023-12-31
540,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
13,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
28,000 GBP2023-12-31
31,000 GBP2022-12-31
Finished Goods/Goods for Resale
2,122,000 GBP2023-12-31
2,883,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,698,000 GBP2023-12-31
1,502,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
148,000 GBP2023-12-31
274,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,982,000 GBP2023-12-31
1,811,000 GBP2022-12-31
Other Debtors
Current
17,000 GBP2023-12-31
0 GBP2022-12-31
Prepayments/Accrued Income
Current
69,000 GBP2023-12-31
62,000 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
4,000 GBP2023-12-31
5,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,918,000 GBP2023-12-31
3,654,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
676,000 GBP2023-12-31
160,000 GBP2022-12-31
Amounts owed to group undertakings
Current
1,065,000 GBP2023-12-31
530,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
31,000 GBP2023-12-31
127,000 GBP2022-12-31
Other Creditors
Current
118,000 GBP2023-12-31
115,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
402,000 GBP2023-12-31
380,000 GBP2022-12-31
Creditors
Current
2,292,000 GBP2023-12-31
1,312,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
13,000 GBP2023-12-31
26,000 GBP2022-12-31
Between two and five year
28,000 GBP2023-12-31
10,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
41,000 GBP2023-12-31
36,000 GBP2022-12-31