32990 - Other Manufacturing N.e.c.
Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
10,186,000 GBP2023-01-01 ~ 2023-12-31
6,795,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,320,000 GBP2023-01-01 ~ 2023-12-31
-4,048,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,866,000 GBP2023-01-01 ~ 2023-12-31
2,747,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,197,000 GBP2023-01-01 ~ 2023-12-31
-2,493,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
632,000 GBP2023-01-01 ~ 2023-12-31
254,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
264,000 GBP2023-01-01 ~ 2023-12-31
6,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
424,000 GBP2023-01-01 ~ 2023-12-31
346,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,775,000 GBP2023-12-31
1,868,000 GBP2022-12-31
Fixed Assets - Investments
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Fixed Assets
1,795,000 GBP2023-12-31
1,888,000 GBP2022-12-31
Total Inventories
3,573,000 GBP2023-12-31
3,171,000 GBP2022-12-31
Debtors
Current
2,833,000 GBP2023-12-31
2,541,000 GBP2022-12-31
Cash at bank and in hand
70,000 GBP2023-12-31
120,000 GBP2022-12-31
Current Assets
6,476,000 GBP2023-12-31
5,832,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,114,000 GBP2023-12-31
-4,609,000 GBP2022-12-31
Net Current Assets/Liabilities
1,362,000 GBP2023-12-31
1,223,000 GBP2022-12-31
Total Assets Less Current Liabilities
3,157,000 GBP2023-12-31
3,111,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,247,000 GBP2023-12-31
-1,383,000 GBP2022-12-31
Net Assets/Liabilities
1,910,000 GBP2023-12-31
1,728,000 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Revaluation reserve
373,000 GBP2023-12-31
373,000 GBP2022-12-31
373,000 GBP2022-01-01
Capital redemption reserve
61,000 GBP2023-12-31
61,000 GBP2022-12-31
61,000 GBP2022-01-01
Retained earnings (accumulated losses)
1,376,000 GBP2023-12-31
1,194,000 GBP2022-12-31
1,210,000 GBP2022-01-01
Equity
1,910,000 GBP2023-12-31
1,728,000 GBP2022-12-31
1,744,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
424,000 GBP2023-01-01 ~ 2023-12-31
346,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
424,000 GBP2023-01-01 ~ 2023-12-31
346,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
424,000 GBP2023-01-01 ~ 2023-12-31
346,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-242,000 GBP2023-01-01 ~ 2023-12-31
-362,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-242,000 GBP2023-01-01 ~ 2023-12-31
-362,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,143,000 GBP2023-01-01 ~ 2023-12-31
3,275,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
417,000 GBP2023-01-01 ~ 2023-12-31
341,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,664,000 GBP2023-01-01 ~ 2023-12-31
3,697,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
197,000 GBP2023-01-01 ~ 2023-12-31
118,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
66,000 GBP2023-01-01 ~ 2023-12-31
1,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,105,000 GBP2023-12-31
2,011,000 GBP2022-12-31
Furniture and fittings
464,000 GBP2023-12-31
368,000 GBP2022-12-31
Computers
443,000 GBP2023-12-31
383,000 GBP2022-12-31
Other
249,000 GBP2023-12-31
237,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,261,000 GBP2023-12-31
2,999,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Other
-39,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-39,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
452,000 GBP2022-12-31
Furniture and fittings
254,000 GBP2022-12-31
Computers
283,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,130,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
293,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
18,000 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
42,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
395,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-39,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-39,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
745,000 GBP2023-12-31
Furniture and fittings
272,000 GBP2023-12-31
Computers
325,000 GBP2023-12-31
Other
144,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,486,000 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
1,360,000 GBP2023-12-31
1,559,000 GBP2022-12-31
Furniture and fittings
192,000 GBP2023-12-31
115,000 GBP2022-12-31
Computers
118,000 GBP2023-12-31
99,000 GBP2022-12-31
Other
105,000 GBP2023-12-31
96,000 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
504,000 GBP2023-12-31
598,000 GBP2022-12-31
Under hire purchased contracts or finance leases
504,000 GBP2023-12-31
598,000 GBP2022-12-31
Raw materials and consumables
2,244,000 GBP2023-12-31
1,871,000 GBP2022-12-31
Value of work in progress
1,034,000 GBP2023-12-31
776,000 GBP2022-12-31
Finished Goods/Goods for Resale
295,000 GBP2023-12-31
524,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,431,000 GBP2023-12-31
1,984,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
13,000 GBP2023-12-31
11,000 GBP2022-12-31
Prepayments/Accrued Income
Current
229,000 GBP2023-12-31
208,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
160,000 GBP2023-12-31
338,000 GBP2022-12-31
Bank Borrowings
Current
156,000 GBP2023-12-31
156,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,345,000 GBP2023-12-31
746,000 GBP2022-12-31
Taxation/Social Security Payable
Current
367,000 GBP2023-12-31
818,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
175,000 GBP2023-12-31
109,000 GBP2022-12-31
Other Creditors
Current
379,000 GBP2023-12-31
240,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
897,000 GBP2023-12-31
1,213,000 GBP2022-12-31
Creditors
Current
5,114,000 GBP2023-12-31
4,609,000 GBP2022-12-31
Bank Borrowings
Non-current
156,000 GBP2023-12-31
311,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
181,000 GBP2023-12-31
248,000 GBP2022-12-31
Other Creditors
Non-current
910,000 GBP2023-12-31
824,000 GBP2022-12-31
Creditors
Non-current
1,247,000 GBP2023-12-31
1,383,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
156,000 GBP2023-12-31
156,000 GBP2022-12-31
Non-current, Between two and five year
156,000 GBP2023-12-31
311,000 GBP2022-12-31
Total Borrowings
312,000 GBP2023-12-31
467,000 GBP2022-12-31
Minimum gross finance lease payments owing
463,000 GBP2023-12-31
471,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
305,000 GBP2023-12-31
305,000 GBP2022-12-31
Between one and five year
789,000 GBP2023-12-31
1,093,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,094,000 GBP2023-12-31
1,398,000 GBP2022-12-31