32990 - Other Manufacturing N.e.c.
Cost of Sales
-1,031,473 GBP2024-01-01 ~ 2024-12-31
-1,038,882 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-646,623 GBP2024-01-01 ~ 2024-12-31
-597,517 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,415,525 GBP2024-01-01 ~ 2024-12-31
-1,290,722 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-268,572 GBP2024-01-01 ~ 2024-12-31
-188,810 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-7,047 GBP2024-01-01 ~ 2024-12-31
46,451 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-275,619 GBP2024-01-01 ~ 2024-12-31
-142,359 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,510,804 GBP2024-12-31
1,273,129 GBP2023-12-31
Debtors
632,551 GBP2024-12-31
590,569 GBP2023-12-31
Cash at bank and in hand
351,907 GBP2024-12-31
252,791 GBP2023-12-31
Current Assets
1,533,622 GBP2024-12-31
1,228,143 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,681,013 GBP2023-12-31
Net Current Assets/Liabilities
-966,164 GBP2024-12-31
-452,870 GBP2023-12-31
Total Assets Less Current Liabilities
544,640 GBP2024-12-31
820,259 GBP2023-12-31
Equity
Called up share capital
450,000 GBP2024-12-31
450,000 GBP2023-12-31
450,000 GBP2022-12-31
Share premium
1,432,500 GBP2024-12-31
1,432,500 GBP2023-12-31
1,432,500 GBP2022-12-31
Revaluation reserve
15,273 GBP2024-12-31
16,970 GBP2023-12-31
18,856 GBP2022-12-31
Retained earnings (accumulated losses)
-1,353,133 GBP2024-12-31
-1,079,211 GBP2023-12-31
-938,738 GBP2022-12-31
Equity
544,640 GBP2024-12-31
820,259 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-275,619 GBP2024-01-01 ~ 2024-12-31
-142,359 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,750 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
512024-01-01 ~ 2024-12-31
512023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,075 GBP2024-01-01 ~ 2024-12-31
34,905 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,047 GBP2024-01-01 ~ 2024-12-31
-46,451 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
262,947 GBP2024-12-31
262,947 GBP2023-12-31
Plant and equipment
1,973,292 GBP2024-12-31
1,780,382 GBP2023-12-31
Furniture and fittings
757,993 GBP2024-12-31
610,198 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,994,232 GBP2024-12-31
2,653,527 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-65,750 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-14,098 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-79,848 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
46,130 GBP2024-12-31
40,410 GBP2023-12-31
Plant and equipment
1,113,297 GBP2024-12-31
1,079,438 GBP2023-12-31
Furniture and fittings
324,001 GBP2024-12-31
260,550 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,483,428 GBP2024-12-31
1,380,398 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
5,720 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
79,996 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
76,585 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
162,301 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-46,137 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-13,134 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-59,271 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
216,817 GBP2024-12-31
222,537 GBP2023-12-31
Plant and equipment
859,995 GBP2024-12-31
700,944 GBP2023-12-31
Furniture and fittings
433,992 GBP2024-12-31
349,648 GBP2023-12-31
Finished Goods/Goods for Resale
549,164 GBP2024-12-31
384,783 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
372,993 GBP2024-12-31
305,638 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
7,312 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
14,454 GBP2023-12-31
Prepayments/Accrued Income
Current
164,514 GBP2024-12-31
175,698 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
87,732 GBP2024-12-31
94,779 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
632,551 GBP2024-12-31
Current, Amounts falling due within one year
590,569 GBP2023-12-31
Trade Creditors/Trade Payables
Current
39,974 GBP2024-12-31
44,851 GBP2023-12-31
Amounts owed to group undertakings
Current
2,341,987 GBP2024-12-31
1,552,924 GBP2023-12-31
Other Taxation & Social Security Payable
Current
56,868 GBP2024-12-31
42,258 GBP2023-12-31
Other Creditors
Current
32,011 GBP2024-12-31
21,153 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
28,946 GBP2024-12-31
19,827 GBP2023-12-31
Creditors
Current
2,499,786 GBP2024-12-31
1,681,013 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
69,000 shares2024-12-31
69,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
381,000 shares2024-12-31
381,000 shares2023-12-31
Equity
Called up share capital
450,000 GBP2024-12-31
450,000 GBP2023-12-31