32990 - Other Manufacturing N.e.c.
Average Number of Employees
2452020-10-01 ~ 2021-09-30
2042019-10-01 ~ 2020-09-30
Turnover/Revenue
24,313,920 GBP2020-10-01 ~ 2021-09-30
18,271,920 GBP2019-10-01 ~ 2020-09-30
Cost of Sales
-20,343,050 GBP2020-10-01 ~ 2021-09-30
-14,927,784 GBP2019-10-01 ~ 2020-09-30
Gross Profit/Loss
3,266,233 GBP2020-10-01 ~ 2021-09-30
1,743,548 GBP2019-10-01 ~ 2020-09-30
Distribution Costs
-1,379,592 GBP2020-10-01 ~ 2021-09-30
-1,418,674 GBP2019-10-01 ~ 2020-09-30
Administrative Expenses
-5,301,481 GBP2020-10-01 ~ 2021-09-30
-4,119,099 GBP2019-10-01 ~ 2020-09-30
Operating Profit/Loss
-3,414,840 GBP2020-10-01 ~ 2021-09-30
5,343,036 GBP2019-10-01 ~ 2020-09-30
Other Interest Receivable/Similar Income (Finance Income)
49 GBP2020-10-01 ~ 2021-09-30
3,770 GBP2019-10-01 ~ 2020-09-30
Interest Payable/Similar Charges (Finance Costs)
-39,682 GBP2020-10-01 ~ 2021-09-30
-69,585 GBP2019-10-01 ~ 2020-09-30
Profit/Loss on Ordinary Activities Before Tax
-3,454,473 GBP2020-10-01 ~ 2021-09-30
5,277,221 GBP2019-10-01 ~ 2020-09-30
Equity
Retained earnings (accumulated losses)
1,299,623 GBP2021-09-30
3,932,168 GBP2020-09-30
4,132,925 GBP2019-10-01
Profit/Loss
Retained earnings (accumulated losses)
-2,632,545 GBP2020-10-01 ~ 2021-09-30
5,799,243 GBP2019-10-01 ~ 2020-09-30
Intangible Assets
22,825 GBP2020-09-30
Property, Plant & Equipment
5,627,452 GBP2021-09-30
5,689,640 GBP2020-09-30
Fixed Assets - Investments
1 GBP2021-09-30
Fixed Assets
5,627,453 GBP2021-09-30
5,712,465 GBP2020-09-30
Total Inventories
2,218,762 GBP2021-09-30
1,853,434 GBP2020-09-30
Debtors
Current
4,684,375 GBP2021-09-30
3,598,168 GBP2020-09-30
Cash at bank and in hand
-600 GBP2021-09-30
85,114 GBP2020-09-30
Current Assets
6,902,537 GBP2021-09-30
5,536,716 GBP2020-09-30
Net Current Assets/Liabilities
-4,063,926 GBP2021-09-30
-1,778,102 GBP2020-09-30
Creditors
Non-current, Amounts falling due after one year
-261,709 GBP2021-09-30
Net Assets/Liabilities
1,301,818 GBP2021-09-30
3,934,363 GBP2020-09-30
Equity
Called up share capital
490 GBP2021-09-30
490 GBP2020-09-30
1,000 GBP2019-10-01
Share premium
295 GBP2021-09-30
295 GBP2020-09-30
295 GBP2019-10-01
Capital redemption reserve
1,410 GBP2021-09-30
1,410 GBP2020-09-30
900 GBP2019-10-01
Equity
1,301,818 GBP2021-09-30
3,934,363 GBP2020-09-30
4,135,120 GBP2019-10-01
Profit/Loss
-2,632,545 GBP2020-10-01 ~ 2021-09-30
5,799,243 GBP2019-10-01 ~ 2020-09-30
Property, Plant & Equipment - Depreciation Expense
368,183 GBP2020-10-01 ~ 2021-09-30
364,194 GBP2019-10-01 ~ 2020-09-30
Cash and Cash Equivalents
-341,776 GBP2021-09-30
85,114 GBP2020-09-30
-80,032 GBP2019-10-01
Bank Overdrafts
-341,176 GBP2021-09-30
Audit Fees/Expenses
11,500 GBP2020-10-01 ~ 2021-09-30
11,000 GBP2019-10-01 ~ 2020-09-30
Wages/Salaries
8,303,380 GBP2020-10-01 ~ 2021-09-30
6,418,818 GBP2019-10-01 ~ 2020-09-30
Social Security Costs
752,251 GBP2020-10-01 ~ 2021-09-30
604,903 GBP2019-10-01 ~ 2020-09-30
Staff Costs/Employee Benefits Expense
9,287,506 GBP2020-10-01 ~ 2021-09-30
7,243,546 GBP2019-10-01 ~ 2020-09-30
Director Remuneration
479,276 GBP2020-10-01 ~ 2021-09-30
645,626 GBP2019-10-01 ~ 2020-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-821,928 GBP2020-10-01 ~ 2021-09-30
-138,163 GBP2019-10-01 ~ 2020-09-30
Tax Expense/Credit at Applicable Tax Rate
-656,350 GBP2020-10-01 ~ 2021-09-30
1,002,672 GBP2019-10-01 ~ 2020-09-30
Intangible Assets - Gross Cost
Computer software
45,806 GBP2021-09-30
45,806 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
Buildings
5,846,790 GBP2021-09-30
5,846,790 GBP2020-09-30
Plant and equipment
1,648,361 GBP2021-09-30
1,396,994 GBP2020-09-30
Furniture and fittings
386,868 GBP2021-09-30
381,697 GBP2020-09-30
Motor vehicles
331,045 GBP2021-09-30
287,945 GBP2020-09-30
Property, Plant & Equipment - Gross Cost
8,213,064 GBP2021-09-30
7,913,426 GBP2020-09-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,495 GBP2020-10-01 ~ 2021-09-30
Motor vehicles
-13,000 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Other Disposals
-14,495 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,204,192 GBP2020-09-30
Furniture and fittings
222,262 GBP2020-09-30
Motor vehicles
245,777 GBP2020-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,223,786 GBP2020-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
135,049 GBP2020-10-01 ~ 2021-09-30
Furniture and fittings, Owned/Freehold
46,625 GBP2020-10-01 ~ 2021-09-30
Motor vehicles, Owned/Freehold
36,933 GBP2020-10-01 ~ 2021-09-30
Owned/Freehold
368,183 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-220 GBP2020-10-01 ~ 2021-09-30
Motor vehicles
-6,137 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,357 GBP2020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,339,241 GBP2021-09-30
Furniture and fittings
268,667 GBP2021-09-30
Motor vehicles
276,573 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,585,612 GBP2021-09-30
Property, Plant & Equipment
Buildings
5,145,659 GBP2021-09-30
5,295,235 GBP2020-09-30
Plant and equipment
309,120 GBP2021-09-30
192,802 GBP2020-09-30
Furniture and fittings
118,201 GBP2021-09-30
159,435 GBP2020-09-30
Motor vehicles
54,472 GBP2021-09-30
42,168 GBP2020-09-30
Raw materials and consumables
1,777,684 GBP2021-09-30
1,103,644 GBP2020-09-30
Value of work in progress
372,225 GBP2021-09-30
147,534 GBP2020-09-30
Finished Goods/Goods for Resale
68,853 GBP2021-09-30
602,256 GBP2020-09-30
Trade Debtors/Trade Receivables
Current
1,464,271 GBP2021-09-30
1,696,974 GBP2020-09-30
Amounts Owed by Group Undertakings
Current
17,528 GBP2021-09-30
Other Debtors
Current
1,987,024 GBP2021-09-30
1,190,560 GBP2020-09-30
Prepayments/Accrued Income
Current
277,054 GBP2021-09-30
594,064 GBP2020-09-30
Debtors - Deferred Tax Asset
Current
938,498 GBP2021-09-30
116,570 GBP2020-09-30
Bank Overdrafts
Current
341,176 GBP2021-09-30
Bank Borrowings
Current
1,395,000 GBP2021-09-30
1,670,000 GBP2020-09-30
Other Remaining Borrowings
Current
4,737 GBP2021-09-30
4,737 GBP2020-09-30
Trade Creditors/Trade Payables
Current
2,785,525 GBP2021-09-30
1,108,876 GBP2020-09-30
Taxation/Social Security Payable
Current
966,606 GBP2021-09-30
163,759 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Current
131,364 GBP2021-09-30
Other Creditors
Current
21,138 GBP2021-09-30
35,875 GBP2020-09-30
Accrued Liabilities/Deferred Income
Current
4,341,257 GBP2021-09-30
3,321,139 GBP2020-09-30
Creditors
Current
10,966,463 GBP2021-09-30
7,314,818 GBP2020-09-30
Finance Lease Liabilities - Total Present Value
Non-current
261,709 GBP2021-09-30
Creditors
Non-current
261,709 GBP2021-09-30
Total Borrowings
1,399,737 GBP2021-09-30
1,674,737 GBP2020-09-30
Minimum gross finance lease payments owing
393,073 GBP2021-09-30
Net Deferred Tax Liability/Asset
938,498 GBP2021-09-30
116,570 GBP2020-09-30
-44,728 GBP2019-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
821,928 GBP2020-10-01 ~ 2021-09-30
161,298 GBP2019-10-01 ~ 2020-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
490 shares2021-09-30
490 shares2020-09-30
Par Value of Share
Class 1 ordinary share
1.002020-10-01 ~ 2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
73,546 GBP2021-09-30
25,957 GBP2020-09-30
Between one and five year
139,878 GBP2021-09-30
19,969 GBP2020-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
213,424 GBP2021-09-30
45,926 GBP2020-09-30