32990 - Other Manufacturing N.e.c.
Average Number of Employees
1392023-12-31 ~ 2024-12-30
1312022-12-31 ~ 2023-12-30
Turnover/Revenue
13,201,036 GBP2023-12-31 ~ 2024-12-30
11,659,600 GBP2022-12-31 ~ 2023-12-30
Cost of Sales
-8,148,800 GBP2023-12-31 ~ 2024-12-30
-6,890,826 GBP2022-12-31 ~ 2023-12-30
Gross Profit/Loss
5,052,236 GBP2023-12-31 ~ 2024-12-30
4,768,774 GBP2022-12-31 ~ 2023-12-30
Administrative Expenses
-4,949,198 GBP2023-12-31 ~ 2024-12-30
-4,474,316 GBP2022-12-31 ~ 2023-12-30
Operating Profit/Loss
103,038 GBP2023-12-31 ~ 2024-12-30
294,458 GBP2022-12-31 ~ 2023-12-30
Other Interest Receivable/Similar Income (Finance Income)
82,616 GBP2023-12-31 ~ 2024-12-30
20,807 GBP2022-12-31 ~ 2023-12-30
Profit/Loss on Ordinary Activities Before Tax
136,116 GBP2023-12-31 ~ 2024-12-30
181,117 GBP2022-12-31 ~ 2023-12-30
Equity
Retained earnings (accumulated losses)
9,595,709 GBP2024-12-30
9,461,927 GBP2023-12-30
10,270,930 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
133,782 GBP2023-12-31 ~ 2024-12-30
190,997 GBP2022-12-31 ~ 2023-12-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-12-31 ~ 2023-12-30
Intangible Assets
166,193 GBP2024-12-30
209,245 GBP2023-12-30
Property, Plant & Equipment
763,497 GBP2024-12-30
813,469 GBP2023-12-30
Fixed Assets
929,690 GBP2024-12-30
1,022,714 GBP2023-12-30
Total Inventories
1,520,127 GBP2024-12-30
1,967,853 GBP2023-12-30
Debtors
Current
11,436,522 GBP2024-12-30
11,535,765 GBP2023-12-30
Cash at bank and in hand
3,981,464 GBP2024-12-30
1,640,159 GBP2023-12-30
Current Assets
16,938,113 GBP2024-12-30
15,143,777 GBP2023-12-30
Creditors
Current, Amounts falling due within one year
-5,678,485 GBP2023-12-30
Net Current Assets/Liabilities
8,979,083 GBP2024-12-30
9,465,292 GBP2023-12-30
Total Assets Less Current Liabilities
9,908,773 GBP2024-12-30
10,488,006 GBP2023-12-30
Creditors
Non-current, Amounts falling due after one year
-41,952 GBP2024-12-30
-757,301 GBP2023-12-30
Net Assets/Liabilities
9,768,589 GBP2024-12-30
9,634,807 GBP2023-12-30
Equity
Called up share capital
172,880 GBP2024-12-30
172,880 GBP2023-12-30
Equity
9,768,589 GBP2024-12-30
9,634,807 GBP2023-12-30
Audit Fees/Expenses
26,245 GBP2023-12-31 ~ 2024-12-30
28,300 GBP2022-12-31 ~ 2023-12-30
Wages/Salaries
6,094,093 GBP2023-12-31 ~ 2024-12-30
5,459,543 GBP2022-12-31 ~ 2023-12-30
Social Security Costs
677,143 GBP2023-12-31 ~ 2024-12-30
584,461 GBP2022-12-31 ~ 2023-12-30
Staff Costs/Employee Benefits Expense
6,966,811 GBP2023-12-31 ~ 2024-12-30
6,220,847 GBP2022-12-31 ~ 2023-12-30
Director Remuneration
822,954 GBP2023-12-31 ~ 2024-12-30
701,456 GBP2022-12-31 ~ 2023-12-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,334 GBP2023-12-31 ~ 2024-12-30
-12,548 GBP2022-12-31 ~ 2023-12-30
Tax Expense/Credit at Applicable Tax Rate
34,029 GBP2023-12-31 ~ 2024-12-30
45,279 GBP2022-12-31 ~ 2023-12-30
Intangible Assets - Gross Cost
Development expenditure
893,225 GBP2024-12-30
864,895 GBP2023-12-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
727,032 GBP2024-12-30
655,650 GBP2023-12-30
Intangible Assets
Development expenditure
166,193 GBP2024-12-30
209,245 GBP2023-12-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,826,015 GBP2024-12-30
2,723,135 GBP2023-12-30
Furniture and fittings
1,802,488 GBP2024-12-30
1,755,679 GBP2023-12-30
Other
539,583 GBP2024-12-30
539,583 GBP2023-12-30
Property, Plant & Equipment - Gross Cost
5,441,829 GBP2024-12-30
5,233,459 GBP2023-12-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-9,995 GBP2023-12-31 ~ 2024-12-30
Property, Plant & Equipment - Other Disposals
-9,995 GBP2023-12-31 ~ 2024-12-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,253,942 GBP2023-12-30
Furniture and fittings
1,593,742 GBP2023-12-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,419,990 GBP2023-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
140,499 GBP2023-12-31 ~ 2024-12-30
Furniture and fittings, Owned/Freehold
52,784 GBP2023-12-31 ~ 2024-12-30
Owned/Freehold
268,336 GBP2023-12-31 ~ 2024-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,994 GBP2023-12-31 ~ 2024-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,994 GBP2023-12-31 ~ 2024-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,384,447 GBP2024-12-30
Furniture and fittings
1,646,526 GBP2024-12-30
Other
526,069 GBP2024-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,678,332 GBP2024-12-30
Property, Plant & Equipment
Plant and equipment
441,568 GBP2024-12-30
469,193 GBP2023-12-30
Furniture and fittings
155,962 GBP2024-12-30
161,937 GBP2023-12-30
Other
13,514 GBP2024-12-30
67,916 GBP2023-12-30
Under hire purchased contracts or finance leases, Plant and equipment
30,353 GBP2024-12-30
Plant and equipment, Under hire purchased contracts or finance leases
16,739 GBP2023-12-30
Under hire purchased contracts or finance leases
74,705 GBP2024-12-30
76,744 GBP2023-12-30
Raw materials and consumables
696,712 GBP2024-12-30
625,266 GBP2023-12-30
Finished Goods/Goods for Resale
823,415 GBP2024-12-30
1,342,587 GBP2023-12-30
Trade Debtors/Trade Receivables
Current
1,802,789 GBP2024-12-30
956,377 GBP2023-12-30
Amounts Owed by Group Undertakings
Current
8,076,527 GBP2024-12-30
7,903,153 GBP2023-12-30
Other Debtors
Current
283,748 GBP2024-12-30
197,293 GBP2023-12-30
Prepayments/Accrued Income
Current
443,693 GBP2024-12-30
200,226 GBP2023-12-30
Amount of corporation tax that is recoverable
Current
53,179 GBP2023-12-30
Bank Borrowings
Current
400,000 GBP2023-12-30
Trade Creditors/Trade Payables
Current
647,956 GBP2024-12-30
491,655 GBP2023-12-30
Amounts owed to group undertakings
Current
4,145,951 GBP2024-12-30
1,861,405 GBP2023-12-30
Corporation Tax Payable
Current
13,582 GBP2024-12-30
66,761 GBP2023-12-30
Taxation/Social Security Payable
Current
518,943 GBP2024-12-30
354,614 GBP2023-12-30
Finance Lease Liabilities - Total Present Value
Current
43,723 GBP2024-12-30
23,590 GBP2023-12-30
Other Creditors
Current
80,619 GBP2024-12-30
89,033 GBP2023-12-30
Accrued Liabilities/Deferred Income
Current
339,288 GBP2024-12-30
316,925 GBP2023-12-30
Creditors
Current
7,959,030 GBP2024-12-30
5,678,485 GBP2023-12-30
Bank Borrowings
Non-current
733,333 GBP2023-12-30
Finance Lease Liabilities - Total Present Value
Non-current
41,952 GBP2024-12-30
23,968 GBP2023-12-30
Creditors
Non-current
41,952 GBP2024-12-30
757,301 GBP2023-12-30
Bank Borrowings
Current, Amounts falling due within one year
400,000 GBP2023-12-30
Non-current, Between one and two years
400,000 GBP2023-12-30
Between two and five year, Non-current
333,333 GBP2023-12-30
Total Borrowings
1,133,333 GBP2023-12-30
Net Deferred Tax Liability/Asset
-98,232 GBP2024-12-30
-95,898 GBP2023-12-30
-108,446 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-2,334 GBP2023-12-31 ~ 2024-12-30
12,548 GBP2022-12-31 ~ 2023-12-30
Deferred Tax Liabilities
Accelerated tax depreciation
109,343 GBP2024-12-30
106,685 GBP2023-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
172,880 shares2024-12-30
172,880 shares2023-12-30
Par Value of Share
Class 1 ordinary share
1.002023-12-31 ~ 2024-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
747,885 GBP2024-12-30
430,056 GBP2023-12-30
Between one and five year
498,196 GBP2024-12-30
493,645 GBP2023-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,246,081 GBP2024-12-30
923,701 GBP2023-12-30