32990 - Other Manufacturing N.e.c.
Cost of Sales
-13,491,774 GBP2024-01-01 ~ 2024-12-31
-15,006,719 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,019,368 GBP2024-01-01 ~ 2024-12-31
-1,048,425 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,063,611 GBP2024-01-01 ~ 2024-12-31
-2,840,883 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
20,437 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,745,687 GBP2024-01-01 ~ 2024-12-31
1,422,116 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,389,156 GBP2024-01-01 ~ 2024-12-31
1,003,551 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
519,474 GBP2024-12-31
319,489 GBP2023-12-31
Debtors
3,160,902 GBP2024-12-31
4,088,144 GBP2023-12-31
Cash at bank and in hand
3,495,217 GBP2024-12-31
1,852,332 GBP2023-12-31
Current Assets
7,875,194 GBP2024-12-31
7,287,123 GBP2023-12-31
Net Current Assets/Liabilities
4,351,962 GBP2024-12-31
4,270,953 GBP2023-12-31
Total Assets Less Current Liabilities
4,871,436 GBP2024-12-31
4,590,442 GBP2023-12-31
Net Assets/Liabilities
4,395,478 GBP2024-12-31
4,256,322 GBP2023-12-31
Equity
Called up share capital
30,000 GBP2024-12-31
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,365,478 GBP2024-12-31
4,226,322 GBP2023-12-31
4,222,771 GBP2022-12-31
Equity
4,395,478 GBP2024-12-31
4,256,322 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,389,156 GBP2024-01-01 ~ 2024-12-31
1,003,551 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,250,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
17,425 GBP2024-01-01 ~ 2024-12-31
14,075 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1602024-01-01 ~ 2024-12-31
1472023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
84,425 GBP2024-01-01 ~ 2024-12-31
79,248 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
59,732 GBP2024-01-01 ~ 2024-12-31
2,120 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,372,622 GBP2024-12-31
2,327,780 GBP2023-12-31
Furniture and fittings
720,131 GBP2024-12-31
440,072 GBP2023-12-31
Motor vehicles
87,516 GBP2024-12-31
109,784 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,180,269 GBP2024-12-31
2,877,636 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-33,768 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-33,768 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,149,329 GBP2024-12-31
2,046,743 GBP2023-12-31
Furniture and fittings
434,971 GBP2024-12-31
401,620 GBP2023-12-31
Motor vehicles
76,495 GBP2024-12-31
109,784 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,660,795 GBP2024-12-31
2,558,147 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
102,586 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
33,351 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
479 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
136,416 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-33,768 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-33,768 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
223,293 GBP2024-12-31
281,037 GBP2023-12-31
Furniture and fittings
285,160 GBP2024-12-31
38,452 GBP2023-12-31
Motor vehicles
11,021 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
273,035 GBP2024-12-31
396,070 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,172,208 GBP2024-12-31
2,614,393 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
848,880 GBP2024-12-31
1,370,405 GBP2023-12-31
Other Debtors
Current
270 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
139,544 GBP2024-12-31
103,346 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
719,071 GBP2024-12-31
319,728 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
82,584 GBP2024-12-31
45,987 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,365,385 GBP2024-12-31
1,353,380 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
68,164 GBP2023-12-31
Corporation Tax Payable
Current
296,799 GBP2024-12-31
416,445 GBP2023-12-31
Other Taxation & Social Security Payable
Current
512,084 GBP2024-12-31
234,127 GBP2023-12-31
Other Creditors
Current
51,945 GBP2024-12-31
64,323 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
495,364 GBP2024-12-31
514,016 GBP2023-12-31
Creditors
Current
3,523,232 GBP2024-12-31
3,016,170 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
83,334 GBP2024-12-31
183,333 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
199,339 GBP2024-12-31
117,234 GBP2023-12-31
Creditors
Non-current
382,673 GBP2024-12-31
300,567 GBP2023-12-31
Bank Borrowings
183,334 GBP2024-12-31
283,333 GBP2023-12-31
Bank Overdrafts
619,071 GBP2024-12-31
219,728 GBP2023-12-31
Total Borrowings
802,405 GBP2024-12-31
503,061 GBP2023-12-31
Current
719,071 GBP2024-12-31
319,728 GBP2023-12-31
Non-current
83,334 GBP2024-12-31
183,333 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
82,584 GBP2024-12-31
45,987 GBP2023-12-31
Minimum gross finance lease payments owing
281,923 GBP2024-12-31
163,221 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-12-31
30,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
142,568 GBP2024-12-31
15,322 GBP2023-12-31
Between two and five year
224,935 GBP2024-12-31
12,026 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
367,503 GBP2024-12-31
27,348 GBP2023-12-31