32990 - Other Manufacturing N.e.c.
Cost of Sales
-4,397,650 GBP2024-07-01 ~ 2025-06-30
-4,014,010 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-3,709,825 GBP2024-07-01 ~ 2025-06-30
-3,330,182 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
8,714 GBP2024-07-01 ~ 2025-06-30
12,378 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
402,035 GBP2024-07-01 ~ 2025-06-30
-256,080 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
258,038 GBP2024-07-01 ~ 2025-06-30
-166,384 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Other than goodwill
11,899 GBP2025-06-30
12,998 GBP2024-06-30
Property, Plant & Equipment
1,830,706 GBP2025-06-30
1,965,217 GBP2024-06-30
Fixed Assets - Investments
1,147 GBP2025-06-30
1,147 GBP2024-06-30
Fixed Assets
1,843,752 GBP2025-06-30
1,979,362 GBP2024-06-30
Debtors
1,783,936 GBP2025-06-30
1,186,636 GBP2024-06-30
Cash at bank and in hand
927,625 GBP2025-06-30
515,743 GBP2024-06-30
Current Assets
4,202,005 GBP2025-06-30
3,472,432 GBP2024-06-30
Creditors
Amounts falling due within one year
-1,572,411 GBP2025-06-30
-1,514,420 GBP2024-06-30
Net Current Assets/Liabilities
2,629,594 GBP2025-06-30
1,958,012 GBP2024-06-30
Total Assets Less Current Liabilities
4,473,346 GBP2025-06-30
3,937,374 GBP2024-06-30
Creditors
Amounts falling due after one year
-896,757 GBP2025-06-30
-598,999 GBP2024-06-30
Net Assets/Liabilities
3,220,303 GBP2025-06-30
3,052,265 GBP2024-06-30
Equity
Called up share capital
1,026 GBP2025-06-30
1,026 GBP2024-06-30
1,026 GBP2023-06-30
Capital redemption reserve
783 GBP2025-06-30
783 GBP2024-06-30
783 GBP2023-06-30
Retained earnings (accumulated losses)
3,218,494 GBP2025-06-30
3,050,456 GBP2024-06-30
3,246,741 GBP2023-06-30
Equity
3,220,303 GBP2025-06-30
3,052,265 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
258,038 GBP2024-07-01 ~ 2025-06-30
-166,384 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-29,901 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-90,000 GBP2024-07-01 ~ 2025-06-30
Audit Fees/Expenses
11,650 GBP2024-07-01 ~ 2025-06-30
10,900 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
642024-07-01 ~ 2025-06-30
712023-07-01 ~ 2024-06-30
Wages/Salaries
2,507,653 GBP2024-07-01 ~ 2025-06-30
2,387,765 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
117,066 GBP2024-07-01 ~ 2025-06-30
239,336 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
2,892,189 GBP2024-07-01 ~ 2025-06-30
2,866,903 GBP2023-07-01 ~ 2024-06-30
Director Remuneration
497,088 GBP2024-07-01 ~ 2025-06-30
351,378 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
70,176 GBP2024-07-01 ~ 2025-06-30
-23,170 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
88,202 GBP2025-06-30
86,927 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
76,303 GBP2025-06-30
73,929 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,374 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
11,899 GBP2025-06-30
12,998 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
243,376 GBP2025-06-30
243,376 GBP2024-06-30
Plant and equipment
4,347,494 GBP2025-06-30
4,166,470 GBP2024-06-30
Furniture and fittings
250,005 GBP2025-06-30
237,573 GBP2024-06-30
Motor vehicles
285,514 GBP2025-06-30
293,811 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
5,126,389 GBP2025-06-30
4,941,230 GBP2024-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-104,733 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals
-104,733 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
53,182 GBP2025-06-30
36,743 GBP2024-06-30
Plant and equipment
2,956,036 GBP2025-06-30
2,655,289 GBP2024-06-30
Furniture and fittings
185,594 GBP2025-06-30
172,549 GBP2024-06-30
Motor vehicles
100,871 GBP2025-06-30
111,432 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,295,683 GBP2025-06-30
2,976,013 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
16,439 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
300,747 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
13,045 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
57,453 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
387,684 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
0 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-68,014 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-68,014 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
190,194 GBP2025-06-30
206,633 GBP2024-06-30
Plant and equipment
1,391,458 GBP2025-06-30
1,511,181 GBP2024-06-30
Furniture and fittings
64,411 GBP2025-06-30
65,024 GBP2024-06-30
Motor vehicles
184,643 GBP2025-06-30
182,379 GBP2024-06-30
Finished Goods/Goods for Resale
599,133 GBP2025-06-30
1,122,180 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,458,164 GBP2025-06-30
870,060 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
75,572 GBP2025-06-30
68,072 GBP2024-06-30
Other Debtors
Current
155,898 GBP2025-06-30
107,704 GBP2024-06-30
Prepayments/Accrued Income
Current
94,302 GBP2025-06-30
140,800 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
169,858 GBP2025-06-30
121,121 GBP2024-06-30
Trade Creditors/Trade Payables
Current
662,005 GBP2025-06-30
373,851 GBP2024-06-30
Amounts owed to group undertakings
Current
735 GBP2025-06-30
735 GBP2024-06-30
Other Taxation & Social Security Payable
Current
85,830 GBP2025-06-30
82,830 GBP2024-06-30
Other Creditors
Current
447,703 GBP2025-06-30
728,453 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
143,284 GBP2025-06-30
143,929 GBP2024-06-30
Creditors
Current
1,572,411 GBP2025-06-30
1,514,420 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
452,320 GBP2025-06-30
160,102 GBP2024-06-30
Other Remaining Borrowings
Non-current
390,691 GBP2025-06-30
390,691 GBP2024-06-30
Creditors
Non-current
896,757 GBP2025-06-30
598,999 GBP2024-06-30
Bank Borrowings
622,178 GBP2025-06-30
281,223 GBP2024-06-30
Total Borrowings
1,012,869 GBP2025-06-30
671,914 GBP2024-06-30
Current
169,858 GBP2025-06-30
121,121 GBP2024-06-30
Non-current
843,011 GBP2025-06-30
550,793 GBP2024-06-30
Amounts received in advance for goods or services to be provided in the future
69,036 GBP2025-06-30
62,070 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,026 shares2025-06-30
1,026 shares2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
130,000 GBP2025-06-30
120,000 GBP2024-06-30
Between two and five year
520,000 GBP2025-06-30
480,000 GBP2024-06-30
More than five year
845,000 GBP2025-06-30
900,000 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,495,000 GBP2025-06-30
1,500,000 GBP2024-06-30