32990 - Other Manufacturing N.e.c.
Average Number of Employees
342023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Turnover/Revenue
23,781,566 GBP2023-01-01 ~ 2023-12-31
22,518,142 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,958,904 GBP2023-01-01 ~ 2023-12-31
-14,118,004 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,822,662 GBP2023-01-01 ~ 2023-12-31
8,400,138 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-3,515,456 GBP2023-01-01 ~ 2023-12-31
-3,099,951 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,936,100 GBP2023-01-01 ~ 2023-12-31
-4,034,092 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,501,919 GBP2023-01-01 ~ 2023-12-31
1,468,885 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
65,854 GBP2023-01-01 ~ 2023-12-31
14,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
637,584 GBP2023-01-01 ~ 2023-12-31
1,328,768 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
553,438 GBP2023-01-01 ~ 2023-12-31
1,033,023 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
204,188 GBP2023-01-01 ~ 2023-12-31
1,325,023 GBP2022-01-01 ~ 2022-12-31
Fixed Assets
15,035,974 GBP2023-12-31
18,937,034 GBP2022-12-31
Total Inventories
1,783,591 GBP2023-12-31
2,724,344 GBP2022-12-31
Debtors
4,702,912 GBP2023-12-31
5,423,043 GBP2022-12-31
Cash at bank and in hand
4,258,466 GBP2023-12-31
4,117,154 GBP2022-12-31
Current Assets
12,086,068 GBP2023-12-31
12,264,541 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-20,254,825 GBP2023-12-31
-24,443,716 GBP2022-12-31
Net Current Assets/Liabilities
-8,168,757 GBP2023-12-31
-12,179,175 GBP2022-12-31
Total Assets Less Current Liabilities
6,867,217 GBP2023-12-31
6,757,859 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-95,779 GBP2023-12-31
-38,672 GBP2022-12-31
Net Assets/Liabilities
6,566,945 GBP2023-12-31
6,362,757 GBP2022-12-31
Equity
Called up share capital
2,300,000 GBP2023-12-31
2,300,000 GBP2022-12-31
2,300,000 GBP2022-01-01
Retained earnings (accumulated losses)
4,266,945 GBP2023-12-31
4,062,757 GBP2022-12-31
2,737,734 GBP2022-01-01
Equity
6,566,945 GBP2023-12-31
6,362,757 GBP2022-12-31
5,037,734 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
553,438 GBP2023-01-01 ~ 2023-12-31
1,033,023 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
204,188 GBP2023-01-01 ~ 2023-12-31
1,325,023 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
97,074 GBP2023-01-01 ~ 2023-12-31
99,609 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,925,272 GBP2023-01-01 ~ 2023-12-31
1,822,051 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
192,895 GBP2023-01-01 ~ 2023-12-31
206,858 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,627,923 GBP2023-01-01 ~ 2023-12-31
2,368,121 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
72,896 GBP2023-01-01 ~ 2023-12-31
69,514 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
149,832 GBP2023-01-01 ~ 2023-12-31
252,466 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
18,425,080 GBP2023-12-31
18,425,080 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
4,606,270 GBP2023-12-31
2,303,135 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,303,135 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,784,980 GBP2022-12-31
Plant and equipment
336,456 GBP2022-12-31
Motor vehicles
314,468 GBP2023-12-31
185,859 GBP2022-12-31
Furniture and fittings
728,100 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
314,468 GBP2023-12-31
4,035,395 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
222,715 GBP2022-12-31
Motor vehicles
95,943 GBP2022-12-31
Furniture and fittings
637,917 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,507,306 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
10,338 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
45,361 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
26,305 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
142,435 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
141,304 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
141,304 GBP2023-12-31
Finished Goods/Goods for Resale
1,783,591 GBP2023-12-31
2,724,344 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,121,917 GBP2023-12-31
4,649,399 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
46,063 GBP2023-12-31
136,233 GBP2022-12-31
Other Debtors
Current
164,915 GBP2023-12-31
212,438 GBP2022-12-31
Prepayments/Accrued Income
Current
9,118 GBP2023-12-31
10,861 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
360,899 GBP2023-12-31
414,112 GBP2022-12-31
Debtors
Current
4,702,912 GBP2023-12-31
5,423,043 GBP2022-12-31
Amounts owed to group undertakings
Current
348,923 GBP2023-12-31
3,185,150 GBP2022-12-31
Other Remaining Borrowings
Current
15,425,080 GBP2023-12-31
18,578,131 GBP2022-12-31
Other Taxation & Social Security Payable
Current
627,942 GBP2023-12-31
688,950 GBP2022-12-31
Other Creditors
Current
194,651 GBP2023-12-31
1,021 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,136,127 GBP2023-12-31
1,721,605 GBP2022-12-31
Creditors
Current
20,254,825 GBP2023-12-31
24,443,716 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,300,000 shares2023-12-31
2,300,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Net Deferred Tax Liability/Asset
-204,493 GBP2023-12-31
-356,430 GBP2022-12-31
-227,538 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
91,187 GBP2023-01-01 ~ 2023-12-31
7,108 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
56,507 GBP2023-12-31
-34,680 GBP2022-12-31
Deferred Tax Liabilities
-204,493 GBP2023-12-31
-356,430 GBP2022-12-31