32990 - Other Manufacturing N.e.c.
Cost of Sales
-9,831,523 GBP2024-01-01 ~ 2024-12-31
-10,041,573 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-419,751 GBP2024-01-01 ~ 2024-12-31
-419,672 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-888,283 GBP2024-01-01 ~ 2024-12-31
-769,458 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
193,652 GBP2024-01-01 ~ 2024-12-31
173,449 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-7 GBP2024-01-01 ~ 2024-12-31
-150 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
393,410 GBP2024-01-01 ~ 2024-12-31
668,351 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
294,868 GBP2024-01-01 ~ 2024-12-31
506,899 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
11,783 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
236,329 GBP2024-12-31
251,933 GBP2023-12-31
Fixed Assets
248,112 GBP2024-12-31
251,933 GBP2023-12-31
Debtors
2,116,563 GBP2024-12-31
1,864,969 GBP2023-12-31
Cash at bank and in hand
4,326,708 GBP2024-12-31
4,387,026 GBP2023-12-31
Current Assets
7,191,996 GBP2024-12-31
6,919,594 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,637,108 GBP2024-12-31
Net Current Assets/Liabilities
5,554,888 GBP2024-12-31
5,497,199 GBP2023-12-31
Total Assets Less Current Liabilities
5,803,000 GBP2024-12-31
5,749,132 GBP2023-12-31
Net Assets/Liabilities
5,792,000 GBP2024-12-31
5,737,132 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,791,000 GBP2024-12-31
5,736,132 GBP2023-12-31
5,469,233 GBP2022-12-31
Equity
5,792,000 GBP2024-12-31
5,737,132 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
294,868 GBP2024-01-01 ~ 2024-12-31
506,899 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-240,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-240,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
13,655 GBP2024-01-01 ~ 2024-12-31
12,850 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
632024-01-01 ~ 2024-12-31
662023-01-01 ~ 2023-12-31
Wages/Salaries
1,985,814 GBP2024-01-01 ~ 2024-12-31
1,954,289 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,868 GBP2024-01-01 ~ 2024-12-31
100,961 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,268,721 GBP2024-01-01 ~ 2024-12-31
2,236,157 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
17,320 GBP2024-01-01 ~ 2024-12-31
29,284 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,000 GBP2024-01-01 ~ 2024-12-31
10,700 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
92,346 GBP2024-12-31
92,346 GBP2023-12-31
Computer software
20,200 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Gross Cost
112,546 GBP2024-12-31
92,346 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
92,346 GBP2024-12-31
92,346 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
100,763 GBP2024-12-31
92,346 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
8,417 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
11,783 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
73,741 GBP2023-12-31
Plant and equipment
2,320,323 GBP2024-12-31
2,211,018 GBP2023-12-31
Motor vehicles
372,126 GBP2024-12-31
365,213 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,766,190 GBP2024-12-31
2,649,972 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,631 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-23,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-26,881 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
73,741 GBP2023-12-31
Plant and equipment
2,160,891 GBP2024-12-31
2,056,335 GBP2023-12-31
Motor vehicles
295,229 GBP2024-12-31
267,963 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,529,861 GBP2024-12-31
2,398,039 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
104,656 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
50,516 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
155,172 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-100 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-23,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-23,350 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
159,432 GBP2024-12-31
154,683 GBP2023-12-31
Motor vehicles
76,897 GBP2024-12-31
97,250 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,533,561 GBP2024-12-31
1,273,478 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
397,446 GBP2024-12-31
397,446 GBP2023-12-31
Prepayments/Accrued Income
Current
185,556 GBP2024-12-31
194,045 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,116,563 GBP2024-12-31
Amounts falling due within one year, Current
1,864,969 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,227,851 GBP2024-12-31
881,140 GBP2023-12-31
Corporation Tax Payable
Current
100,086 GBP2024-12-31
150,752 GBP2023-12-31
Other Taxation & Social Security Payable
Current
243,331 GBP2024-12-31
241,174 GBP2023-12-31
Other Creditors
Current
16,149 GBP2024-12-31
17,829 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
49,691 GBP2024-12-31
131,500 GBP2023-12-31
Creditors
Current
1,637,108 GBP2024-12-31
1,422,395 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
1,000 shares2024-12-31
1,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
347,509 GBP2024-12-31
206,804 GBP2023-12-31
Between two and five year
1,203,659 GBP2024-12-31
331,650 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,551,168 GBP2024-12-31
538,454 GBP2023-12-31