32990 - Other Manufacturing N.e.c.
Cost of Sales
-15,006,719 GBP2023-01-01 ~ 2023-12-31
-15,325,573 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,048,425 GBP2023-01-01 ~ 2023-12-31
-978,517 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,840,883 GBP2023-01-01 ~ 2023-12-31
-2,660,675 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,422,116 GBP2023-01-01 ~ 2023-12-31
707,148 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,003,551 GBP2023-01-01 ~ 2023-12-31
574,267 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
319,489 GBP2023-12-31
349,544 GBP2022-12-31
Debtors
4,088,144 GBP2023-12-31
5,572,857 GBP2022-12-31
Cash at bank and in hand
1,852,332 GBP2023-12-31
576,323 GBP2022-12-31
Current Assets
7,287,123 GBP2023-12-31
7,867,244 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,016,170 GBP2023-12-31
-3,519,575 GBP2022-12-31
Net Current Assets/Liabilities
4,270,953 GBP2023-12-31
4,347,669 GBP2022-12-31
Total Assets Less Current Liabilities
4,590,442 GBP2023-12-31
4,697,213 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-300,567 GBP2023-12-31
-413,009 GBP2022-12-31
Net Assets/Liabilities
4,256,322 GBP2023-12-31
4,252,771 GBP2022-12-31
Equity
Called up share capital
30,000 GBP2023-12-31
30,000 GBP2022-12-31
30,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,226,322 GBP2023-12-31
4,222,771 GBP2022-12-31
3,648,504 GBP2021-12-31
Equity
4,256,322 GBP2023-12-31
4,252,771 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,003,551 GBP2023-01-01 ~ 2023-12-31
574,267 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,075 GBP2023-01-01 ~ 2023-12-31
11,751 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1472023-01-01 ~ 2023-12-31
1702022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
79,248 GBP2023-01-01 ~ 2023-12-31
79,141 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,120 GBP2023-01-01 ~ 2023-12-31
64,597 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,327,780 GBP2023-12-31
2,290,542 GBP2022-12-31
Furniture and fittings
440,072 GBP2023-12-31
405,293 GBP2022-12-31
Motor vehicles
109,784 GBP2023-12-31
123,284 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,877,636 GBP2023-12-31
2,819,119 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-13,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-13,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,046,743 GBP2023-12-31
1,955,947 GBP2022-12-31
Furniture and fittings
401,620 GBP2023-12-31
399,761 GBP2022-12-31
Motor vehicles
109,784 GBP2023-12-31
113,867 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,558,147 GBP2023-12-31
2,469,575 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
90,796 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,859 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
9,417 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
102,072 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-13,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
281,037 GBP2023-12-31
334,595 GBP2022-12-31
Furniture and fittings
38,452 GBP2023-12-31
5,532 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
9,417 GBP2022-12-31
Finished Goods/Goods for Resale
396,070 GBP2023-12-31
495,975 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,614,393 GBP2023-12-31
3,733,035 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,370,405 GBP2023-12-31
1,769,434 GBP2022-12-31
Prepayments/Accrued Income
Current
103,346 GBP2023-12-31
70,388 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,088,144 GBP2023-12-31
5,572,857 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
319,728 GBP2023-12-31
683,782 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
45,987 GBP2023-12-31
38,665 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,353,380 GBP2023-12-31
1,624,422 GBP2022-12-31
Amounts owed to group undertakings
Current
68,164 GBP2023-12-31
0 GBP2022-12-31
Corporation Tax Payable
Current
416,445 GBP2023-12-31
68,284 GBP2022-12-31
Other Taxation & Social Security Payable
Current
234,127 GBP2023-12-31
253,810 GBP2022-12-31
Other Creditors
Current
64,323 GBP2023-12-31
88,474 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
514,016 GBP2023-12-31
762,138 GBP2022-12-31
Creditors
Current
3,016,170 GBP2023-12-31
3,519,575 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
183,333 GBP2023-12-31
283,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
117,234 GBP2023-12-31
129,676 GBP2022-12-31
Creditors
Non-current
300,567 GBP2023-12-31
413,009 GBP2022-12-31
Bank Borrowings
283,333 GBP2023-12-31
383,333 GBP2022-12-31
Bank Overdrafts
219,728 GBP2023-12-31
583,782 GBP2022-12-31
Total Borrowings
503,061 GBP2023-12-31
967,115 GBP2022-12-31
Current
319,728 GBP2023-12-31
683,782 GBP2022-12-31
Non-current
183,333 GBP2023-12-31
283,333 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
45,987 GBP2023-12-31
38,665 GBP2022-12-31
Minimum gross finance lease payments owing
163,221 GBP2023-12-31
168,341 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
15,322 GBP2023-12-31
38,216 GBP2022-12-31
Between two and five year
12,026 GBP2023-12-31
17,722 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
27,348 GBP2023-12-31
55,938 GBP2022-12-31