32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
9,401,331 GBP2023-01-01 ~ 2023-12-31
8,820,424 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
4,091,993 GBP2023-01-01 ~ 2023-12-31
3,822,594 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,309,338 GBP2023-01-01 ~ 2023-12-31
4,997,830 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
995,272 GBP2023-01-01 ~ 2023-12-31
971,080 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,030,857 GBP2023-01-01 ~ 2023-12-31
2,995,087 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,288,051 GBP2023-01-01 ~ 2023-12-31
1,044,072 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
169,727 GBP2023-01-01 ~ 2023-12-31
43,747 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,457,778 GBP2023-01-01 ~ 2023-12-31
1,087,819 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
361,739 GBP2023-01-01 ~ 2023-12-31
208,485 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,096,039 GBP2023-01-01 ~ 2023-12-31
879,334 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,096,039 GBP2023-01-01 ~ 2023-12-31
879,334 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
691,870 GBP2023-12-31
566,205 GBP2022-12-31
Total Inventories
425,324 GBP2023-12-31
415,806 GBP2022-12-31
Debtors
2,254,940 GBP2023-12-31
2,055,558 GBP2022-12-31
Current assets - Investments
2,250,035 GBP2023-12-31
2,501,698 GBP2022-12-31
Cash at bank and in hand
2,791,365 GBP2023-12-31
1,123,566 GBP2022-12-31
Current Assets
7,721,664 GBP2023-12-31
6,096,628 GBP2022-12-31
Creditors
Current
2,994,569 GBP2023-12-31
1,752,905 GBP2022-12-31
Net Current Assets/Liabilities
4,727,095 GBP2023-12-31
4,343,723 GBP2022-12-31
Total Assets Less Current Liabilities
5,418,965 GBP2023-12-31
4,909,928 GBP2022-12-31
Net Assets/Liabilities
5,294,548 GBP2023-12-31
4,817,259 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Share premium
398 GBP2023-12-31
398 GBP2022-12-31
398 GBP2021-12-31
Retained earnings (accumulated losses)
5,293,150 GBP2023-12-31
4,815,861 GBP2022-12-31
5,414,027 GBP2021-12-31
Equity
5,294,548 GBP2023-12-31
4,817,259 GBP2022-12-31
5,415,425 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,096,039 GBP2023-01-01 ~ 2023-12-31
879,334 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-618,750 GBP2023-01-01 ~ 2023-12-31
-1,477,500 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-618,750 GBP2023-01-01 ~ 2023-12-31
-1,477,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,968,960 GBP2023-01-01 ~ 2023-12-31
3,509,647 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
439,975 GBP2023-01-01 ~ 2023-12-31
381,449 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
498,968 GBP2023-01-01 ~ 2023-12-31
499,001 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,907,903 GBP2023-01-01 ~ 2023-12-31
4,390,097 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
772023-01-01 ~ 2023-12-31
732022-01-01 ~ 2022-12-31
Director Remuneration
665,279 GBP2023-01-01 ~ 2023-12-31
510,311 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
247,763 GBP2023-01-01 ~ 2023-12-31
243,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
33,300 GBP2023-01-01 ~ 2023-12-31
32,180 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
329,991 GBP2023-01-01 ~ 2023-12-31
230,348 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
342,884 GBP2023-01-01 ~ 2023-12-31
206,686 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
939,334 GBP2023-12-31
792,016 GBP2022-12-31
Furniture and fittings
384,765 GBP2023-12-31
384,765 GBP2022-12-31
Motor vehicles
647,303 GBP2023-12-31
617,902 GBP2022-12-31
Computers
266,824 GBP2023-12-31
230,244 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,238,226 GBP2023-12-31
2,024,927 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-185,951 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-185,951 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
710,302 GBP2023-12-31
630,239 GBP2022-12-31
Furniture and fittings
307,993 GBP2023-12-31
264,163 GBP2022-12-31
Motor vehicles
298,602 GBP2023-12-31
346,851 GBP2022-12-31
Computers
229,459 GBP2023-12-31
217,469 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,546,356 GBP2023-12-31
1,458,722 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
80,063 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
43,830 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
111,880 GBP2023-01-01 ~ 2023-12-31
Computers
11,990 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
247,763 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-160,129 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-160,129 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
229,032 GBP2023-12-31
161,777 GBP2022-12-31
Furniture and fittings
76,772 GBP2023-12-31
120,602 GBP2022-12-31
Motor vehicles
348,701 GBP2023-12-31
271,051 GBP2022-12-31
Computers
37,365 GBP2023-12-31
12,775 GBP2022-12-31
Merchandise
425,324 GBP2023-12-31
415,806 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
792,015 GBP2023-12-31
917,904 GBP2022-12-31
Other Debtors
Current
151,250 GBP2023-12-31
398,237 GBP2022-12-31
Prepayments/Accrued Income
Current
765,546 GBP2023-12-31
494,695 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,254,940 GBP2023-12-31
2,055,558 GBP2022-12-31
Trade Creditors/Trade Payables
Current
202,927 GBP2023-12-31
218,286 GBP2022-12-31
Corporation Tax Payable
Current
309,291 GBP2023-12-31
230,348 GBP2022-12-31
Other Taxation & Social Security Payable
Current
87,587 GBP2023-12-31
104,695 GBP2022-12-31
Other Creditors
Current
2,605 GBP2023-12-31
2,355 GBP2022-12-31
Accrued Liabilities
Current
2,392,159 GBP2023-12-31
1,197,221 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
266,896 GBP2023-12-31
266,896 GBP2022-12-31
Between one and five year
1,239,598 GBP2023-12-31
1,261,494 GBP2022-12-31
More than five year
1,225,000 GBP2023-12-31
1,470,000 GBP2022-12-31
All periods
2,731,494 GBP2023-12-31
2,998,390 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
124,417 GBP2023-12-31
92,669 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
124,417 GBP2023-12-31
92,669 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,096,039 GBP2023-01-01 ~ 2023-12-31