32990 - Other Manufacturing N.e.c.
Average Number of Employees
1312022-12-31 ~ 2023-12-30
1262021-12-31 ~ 2022-12-30
Turnover/Revenue
11,659,600 GBP2022-12-31 ~ 2023-12-30
9,207,402 GBP2021-12-31 ~ 2022-12-30
Cost of Sales
-6,890,826 GBP2022-12-31 ~ 2023-12-30
-6,055,757 GBP2021-12-31 ~ 2022-12-30
Gross Profit/Loss
4,768,774 GBP2022-12-31 ~ 2023-12-30
3,151,645 GBP2021-12-31 ~ 2022-12-30
Administrative Expenses
-4,474,316 GBP2022-12-31 ~ 2023-12-30
-4,392,323 GBP2021-12-31 ~ 2022-12-30
Operating Profit/Loss
294,458 GBP2022-12-31 ~ 2023-12-30
-1,240,678 GBP2021-12-31 ~ 2022-12-30
Other Interest Receivable/Similar Income (Finance Income)
20,807 GBP2022-12-31 ~ 2023-12-30
5,046 GBP2021-12-31 ~ 2022-12-30
Profit/Loss on Ordinary Activities Before Tax
181,117 GBP2022-12-31 ~ 2023-12-30
-1,357,188 GBP2021-12-31 ~ 2022-12-30
Equity
Retained earnings (accumulated losses)
9,461,927 GBP2023-12-30
10,270,930 GBP2022-12-30
11,430,076 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
190,997 GBP2022-12-31 ~ 2023-12-30
-1,159,146 GBP2021-12-31 ~ 2022-12-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-12-31 ~ 2023-12-30
Intangible Assets
209,245 GBP2023-12-30
213,061 GBP2022-12-30
Property, Plant & Equipment
813,469 GBP2023-12-30
932,113 GBP2022-12-30
Fixed Assets
1,022,714 GBP2023-12-30
1,145,174 GBP2022-12-30
Total Inventories
1,967,853 GBP2023-12-30
1,873,673 GBP2022-12-30
Debtors
Current
11,535,765 GBP2023-12-30
11,304,281 GBP2022-12-30
Cash at bank and in hand
1,640,159 GBP2023-12-30
2,512,339 GBP2022-12-30
Current Assets
15,143,777 GBP2023-12-30
15,690,293 GBP2022-12-30
Creditors
Current, Amounts falling due within one year
-5,678,485 GBP2023-12-30
-5,094,872 GBP2022-12-30
Net Current Assets/Liabilities
9,465,292 GBP2023-12-30
10,595,421 GBP2022-12-30
Total Assets Less Current Liabilities
10,488,006 GBP2023-12-30
11,740,595 GBP2022-12-30
Creditors
Non-current, Amounts falling due after one year
-757,301 GBP2023-12-30
-1,188,339 GBP2022-12-30
Net Assets/Liabilities
9,634,807 GBP2023-12-30
10,443,810 GBP2022-12-30
Equity
Called up share capital
172,880 GBP2023-12-30
172,880 GBP2022-12-30
Equity
9,634,807 GBP2023-12-30
10,443,810 GBP2022-12-30
Audit Fees/Expenses
28,300 GBP2022-12-31 ~ 2023-12-30
31,300 GBP2021-12-31 ~ 2022-12-30
Wages/Salaries
5,459,543 GBP2022-12-31 ~ 2023-12-30
5,164,899 GBP2021-12-31 ~ 2022-12-30
Social Security Costs
584,461 GBP2022-12-31 ~ 2023-12-30
573,372 GBP2021-12-31 ~ 2022-12-30
Staff Costs/Employee Benefits Expense
6,220,847 GBP2022-12-31 ~ 2023-12-30
5,897,673 GBP2021-12-31 ~ 2022-12-30
Director Remuneration
701,456 GBP2022-12-31 ~ 2023-12-30
662,215 GBP2021-12-31 ~ 2022-12-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-12,548 GBP2022-12-31 ~ 2023-12-30
70,496 GBP2021-12-31 ~ 2022-12-30
Tax Expense/Credit at Applicable Tax Rate
45,279 GBP2022-12-31 ~ 2023-12-30
-257,246 GBP2021-12-31 ~ 2022-12-30
Intangible Assets - Gross Cost
Development expenditure
864,895 GBP2023-12-30
758,746 GBP2022-12-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
655,650 GBP2023-12-30
545,685 GBP2022-12-30
Intangible Assets
Development expenditure
209,245 GBP2023-12-30
213,061 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,723,135 GBP2023-12-30
2,644,606 GBP2022-12-30
Furniture and fittings
1,755,679 GBP2023-12-30
1,726,027 GBP2022-12-30
Other
539,583 GBP2023-12-30
538,566 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
5,233,459 GBP2023-12-30
5,099,670 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,132,881 GBP2022-12-30
Furniture and fittings
1,541,478 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,167,557 GBP2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
121,061 GBP2022-12-31 ~ 2023-12-30
Furniture and fittings, Owned/Freehold
52,264 GBP2022-12-31 ~ 2023-12-30
Owned/Freehold
252,433 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,253,942 GBP2023-12-30
Furniture and fittings
1,593,742 GBP2023-12-30
Other
471,667 GBP2023-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,419,990 GBP2023-12-30
Property, Plant & Equipment
Plant and equipment
469,193 GBP2023-12-30
511,725 GBP2022-12-30
Furniture and fittings
161,937 GBP2023-12-30
184,549 GBP2022-12-30
Other
67,916 GBP2023-12-30
130,478 GBP2022-12-30
Plant and equipment, Under hire purchased contracts or finance leases
16,739 GBP2023-12-30
80,540 GBP2022-12-30
Under hire purchased contracts or finance leases
76,744 GBP2023-12-30
156,200 GBP2022-12-30
Raw materials and consumables
625,266 GBP2023-12-30
542,207 GBP2022-12-30
Finished Goods/Goods for Resale
1,342,587 GBP2023-12-30
1,331,466 GBP2022-12-30
Trade Debtors/Trade Receivables
Current
956,377 GBP2023-12-30
2,383,181 GBP2022-12-30
Amounts Owed by Group Undertakings
Current
7,903,153 GBP2023-12-30
7,101,638 GBP2022-12-30
Other Debtors
Current
197,293 GBP2023-12-30
139,917 GBP2022-12-30
Prepayments/Accrued Income
Current
200,226 GBP2023-12-30
266,400 GBP2022-12-30
Amount of corporation tax that is recoverable
Current
53,179 GBP2023-12-30
304,020 GBP2022-12-30
Bank Borrowings
Current
400,000 GBP2023-12-30
400,000 GBP2022-12-30
Trade Creditors/Trade Payables
Current
491,655 GBP2023-12-30
592,206 GBP2022-12-30
Amounts owed to group undertakings
Current
1,861,405 GBP2023-12-30
861,405 GBP2022-12-30
Corporation Tax Payable
Current
66,761 GBP2023-12-30
13,582 GBP2022-12-30
Taxation/Social Security Payable
Current
354,614 GBP2023-12-30
314,413 GBP2022-12-30
Finance Lease Liabilities - Total Present Value
Current
23,590 GBP2023-12-30
26,314 GBP2022-12-30
Other Creditors
Current
89,033 GBP2023-12-30
83,851 GBP2022-12-30
Accrued Liabilities/Deferred Income
Current
316,925 GBP2023-12-30
229,776 GBP2022-12-30
Creditors
Current
5,678,485 GBP2023-12-30
5,094,872 GBP2022-12-30
Bank Borrowings
Non-current
733,333 GBP2023-12-30
1,133,333 GBP2022-12-30
Finance Lease Liabilities - Total Present Value
Non-current
23,968 GBP2023-12-30
55,006 GBP2022-12-30
Creditors
Non-current
757,301 GBP2023-12-30
1,188,339 GBP2022-12-30
Bank Borrowings
Current, Amounts falling due within one year
400,000 GBP2023-12-30
400,000 GBP2022-12-30
Non-current, Between one and two years
400,000 GBP2023-12-30
400,000 GBP2022-12-30
Non-current, Between two and five year
333,333 GBP2023-12-30
733,333 GBP2022-12-30
Total Borrowings
1,133,333 GBP2023-12-30
1,533,333 GBP2022-12-30
Net Deferred Tax Liability/Asset
-95,898 GBP2023-12-30
-108,446 GBP2022-12-30
-2,468 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
12,548 GBP2022-12-31 ~ 2023-12-30
-105,978 GBP2021-12-31 ~ 2022-12-30
Deferred Tax Liabilities
Accelerated tax depreciation
106,685 GBP2023-12-30
118,127 GBP2022-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
172,880 shares2023-12-30
172,880 shares2022-12-30
Par Value of Share
Class 1 ordinary share
1.002022-12-31 ~ 2023-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
430,056 GBP2023-12-30
448,631 GBP2022-12-30
Between one and five year
493,645 GBP2023-12-30
906,538 GBP2022-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
923,701 GBP2023-12-30
1,355,169 GBP2022-12-30