32990 - Other Manufacturing N.e.c.
Cost of Sales
-8,865,495 GBP2023-10-01 ~ 2024-09-30
-8,517,394 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,364,409 GBP2023-10-01 ~ 2024-09-30
-2,428,865 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
3,430 GBP2023-10-01 ~ 2024-09-30
111,049 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,193,424 GBP2023-10-01 ~ 2024-09-30
822,657 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,194,026 GBP2023-10-01 ~ 2024-09-30
632,827 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,401,708 GBP2023-10-01 ~ 2024-09-30
655,487 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
2,912,528 GBP2024-09-30
2,850,930 GBP2023-09-30
Debtors
Amounts falling due within one year
2,226,152 GBP2024-09-30
2,856,447 GBP2023-09-30
Cash at bank and in hand
505,424 GBP2024-09-30
145,606 GBP2023-09-30
Current Assets
6,921,243 GBP2024-09-30
6,764,195 GBP2023-09-30
Net Current Assets/Liabilities
2,654,100 GBP2024-09-30
1,559,633 GBP2023-09-30
Total Assets Less Current Liabilities
5,566,628 GBP2024-09-30
4,410,563 GBP2023-09-30
Net Assets/Liabilities
4,553,912 GBP2024-09-30
3,152,204 GBP2023-09-30
Equity
Called up share capital
25,000 GBP2024-09-30
25,000 GBP2023-09-30
25,000 GBP2022-09-30
Revaluation reserve
914,712 GBP2024-09-30
718,757 GBP2023-09-30
786,740 GBP2022-09-30
Retained earnings (accumulated losses)
3,614,200 GBP2024-09-30
2,408,447 GBP2023-09-30
1,737,477 GBP2022-09-30
Equity
4,553,912 GBP2024-09-30
3,152,204 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,194,026 GBP2023-10-01 ~ 2024-09-30
632,827 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-52,500 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
30,194 GBP2023-10-01 ~ 2024-09-30
31,711 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
582023-10-01 ~ 2024-09-30
612022-10-01 ~ 2023-09-30
Wages/Salaries
2,326,694 GBP2023-10-01 ~ 2024-09-30
2,348,975 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
79,173 GBP2023-10-01 ~ 2024-09-30
70,816 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,642,082 GBP2023-10-01 ~ 2024-09-30
2,669,603 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
413,534 GBP2023-10-01 ~ 2024-09-30
510,364 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-38,919 GBP2023-10-01 ~ 2024-09-30
56,851 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,350,000 GBP2023-09-30
Plant and equipment
2,904,038 GBP2024-09-30
2,866,406 GBP2023-09-30
Furniture and fittings
486,083 GBP2024-09-30
469,689 GBP2023-09-30
Computers
229,819 GBP2024-09-30
221,694 GBP2023-09-30
Motor vehicles
129,187 GBP2024-09-30
122,487 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
5,334,127 GBP2024-09-30
5,030,276 GBP2023-09-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
235,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,585,000 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,748,572 GBP2024-09-30
1,561,892 GBP2023-09-30
Furniture and fittings
383,205 GBP2024-09-30
356,431 GBP2023-09-30
Computers
180,162 GBP2024-09-30
151,183 GBP2023-09-30
Motor vehicles
109,660 GBP2024-09-30
90,840 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,421,599 GBP2024-09-30
2,179,346 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
19,000 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
186,680 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
26,774 GBP2023-10-01 ~ 2024-09-30
Computers
28,979 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
18,820 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
280,253 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,585,000 GBP2024-09-30
1,331,000 GBP2023-09-30
Plant and equipment
1,155,466 GBP2024-09-30
1,304,514 GBP2023-09-30
Furniture and fittings
102,878 GBP2024-09-30
113,258 GBP2023-09-30
Computers
49,657 GBP2024-09-30
70,511 GBP2023-09-30
Motor vehicles
19,527 GBP2024-09-30
31,647 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,983,013 GBP2024-09-30
2,154,974 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
24,102 GBP2024-09-30
29,463 GBP2023-09-30
Other Debtors
Current
102,928 GBP2024-09-30
90,347 GBP2023-09-30
Prepayments/Accrued Income
Current
116,109 GBP2024-09-30
581,663 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
2,226,152 GBP2024-09-30
2,856,447 GBP2023-09-30
Debtors
4,511,640 GBP2024-09-30
4,447,151 GBP2023-09-30
Finished Goods/Goods for Resale
1,904,179 GBP2024-09-30
2,171,438 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
69,972 GBP2024-09-30
276,850 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
99,932 GBP2024-09-30
114,675 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,571,660 GBP2024-09-30
1,538,573 GBP2023-09-30
Corporation Tax Payable
Current
36,471 GBP2024-09-30
134,573 GBP2023-09-30
Other Taxation & Social Security Payable
Current
58,521 GBP2024-09-30
56,678 GBP2023-09-30
Other Creditors
Current
1,260,001 GBP2024-09-30
2,440,328 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
667,430 GBP2024-09-30
615,012 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
318,832 GBP2024-09-30
463,889 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
16,230 GBP2024-09-30
116,162 GBP2023-09-30
Bank Borrowings
388,804 GBP2024-09-30
740,739 GBP2023-09-30
Total Borrowings
Current
69,972 GBP2024-09-30
276,850 GBP2023-09-30
Non-current
318,832 GBP2024-09-30
463,889 GBP2023-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
99,932 GBP2024-09-30
114,675 GBP2023-09-30
Minimum gross finance lease payments owing
116,162 GBP2024-09-30
230,837 GBP2023-09-30
Amounts received in advance for goods or services to be provided in the future
631,521 GBP2024-09-30
183,291 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2024-09-30
25,000 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,029 GBP2024-09-30
6,274 GBP2023-09-30
Between two and five year
2,374 GBP2024-09-30
860 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,403 GBP2024-09-30
7,134 GBP2023-09-30