32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
64,160,909 GBP2023-01-01 ~ 2023-12-31
52,476,149 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
46,213,116 GBP2023-01-01 ~ 2023-12-31
38,075,588 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
17,947,793 GBP2023-01-01 ~ 2023-12-31
14,400,561 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
16,077,295 GBP2023-01-01 ~ 2023-12-31
13,368,482 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,509,027 GBP2023-01-01 ~ 2023-12-31
1,696,331 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,945 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
261,986 GBP2023-01-01 ~ 2023-12-31
201,684 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,248,986 GBP2023-01-01 ~ 2023-12-31
1,494,647 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
539,871 GBP2023-01-01 ~ 2023-12-31
382,910 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,709,115 GBP2023-01-01 ~ 2023-12-31
1,111,737 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,709,115 GBP2023-01-01 ~ 2023-12-31
1,111,737 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,800,186 GBP2023-12-31
1,842,515 GBP2022-12-31
Total Inventories
2,840,874 GBP2023-12-31
2,579,390 GBP2022-12-31
Debtors
12,928,005 GBP2023-12-31
11,893,968 GBP2022-12-31
Cash at bank and in hand
247,280 GBP2023-12-31
296,725 GBP2022-12-31
Current Assets
16,016,159 GBP2023-12-31
14,770,083 GBP2022-12-31
Creditors
Current
9,263,645 GBP2023-12-31
9,426,701 GBP2022-12-31
Net Current Assets/Liabilities
6,752,514 GBP2023-12-31
5,343,382 GBP2022-12-31
Total Assets Less Current Liabilities
8,552,700 GBP2023-12-31
7,185,897 GBP2022-12-31
Net Assets/Liabilities
8,069,544 GBP2023-12-31
6,360,429 GBP2022-12-31
Equity
Called up share capital
19,649 GBP2023-12-31
19,649 GBP2022-12-31
19,649 GBP2021-12-31
Share premium
168,251 GBP2023-12-31
168,251 GBP2022-12-31
168,251 GBP2021-12-31
Capital redemption reserve
78,200 GBP2023-12-31
78,200 GBP2022-12-31
78,200 GBP2021-12-31
Retained earnings (accumulated losses)
7,803,444 GBP2023-12-31
6,094,329 GBP2022-12-31
4,542,933 GBP2021-12-31
Equity
8,069,544 GBP2023-12-31
6,360,429 GBP2022-12-31
5,291,692 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-43,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,709,115 GBP2023-01-01 ~ 2023-12-31
1,111,737 GBP2022-01-01 ~ 2022-12-31
Equity
Revaluation reserve
482,659 GBP2021-12-31
Dividends Paid
-43,000 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-2,188,702 GBP2023-12-31
-2,719,328 GBP2022-12-31
-2,258,767 GBP2021-12-31
Wages/Salaries
15,875,561 GBP2023-01-01 ~ 2023-12-31
13,253,856 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,577,518 GBP2023-01-01 ~ 2023-12-31
1,413,038 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
315,037 GBP2023-01-01 ~ 2023-12-31
280,644 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
17,768,116 GBP2023-01-01 ~ 2023-12-31
14,947,538 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
4402023-01-01 ~ 2023-12-31
4402022-01-01 ~ 2022-12-31
Director Remuneration
689,200 GBP2023-01-01 ~ 2023-12-31
654,380 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
525,601 GBP2023-01-01 ~ 2023-12-31
416,615 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
23,100 GBP2023-01-01 ~ 2023-12-31
22,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
524,939 GBP2023-01-01 ~ 2023-12-31
331,167 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
528,984 GBP2023-01-01 ~ 2023-12-31
283,983 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,298,627 GBP2023-12-31
1,917,802 GBP2022-12-31
Furniture and fittings
91,584 GBP2023-12-31
77,632 GBP2022-12-31
Motor vehicles
322,203 GBP2023-12-31
233,708 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,838,070 GBP2023-12-31
3,354,798 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,167,052 GBP2023-12-31
816,867 GBP2022-12-31
Furniture and fittings
53,891 GBP2023-12-31
44,468 GBP2022-12-31
Motor vehicles
148,296 GBP2023-12-31
94,610 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,037,884 GBP2023-12-31
1,512,283 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
350,185 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,423 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
53,686 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
525,601 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,131,575 GBP2023-12-31
1,100,935 GBP2022-12-31
Furniture and fittings
37,693 GBP2023-12-31
33,164 GBP2022-12-31
Motor vehicles
173,907 GBP2023-12-31
139,098 GBP2022-12-31
Merchandise
312,913 GBP2023-12-31
302,413 GBP2022-12-31
Value of work in progress
2,527,961 GBP2023-12-31
2,276,977 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,007,855 GBP2023-12-31
6,379,053 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,570,655 GBP2023-12-31
5,135,460 GBP2022-12-31
Other Debtors
Current
6,004 GBP2023-12-31
48,797 GBP2022-12-31
Prepayments
Current
297,511 GBP2023-12-31
281,901 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
12,928,005 GBP2023-12-31
11,893,968 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,188,702 GBP2023-12-31
2,719,328 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
189,056 GBP2023-12-31
151,322 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,843,170 GBP2023-12-31
4,463,058 GBP2022-12-31
Corporation Tax Payable
Current
293,323 GBP2023-12-31
348,961 GBP2022-12-31
Other Taxation & Social Security Payable
Current
438,592 GBP2023-12-31
421,386 GBP2022-12-31
Other Creditors
Current
230,133 GBP2023-12-31
200,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
353,527 GBP2023-12-31
437,080 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
254,982 GBP2023-12-31
277,432 GBP2022-12-31
Other Creditors
Non-current
334,794 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
254,982 GBP2023-12-31
277,432 GBP2022-12-31
hire purchase agreements
444,038 GBP2023-12-31
428,754 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,035,275 GBP2023-12-31
1,767,170 GBP2022-12-31
Between one and five year
8,145,843 GBP2023-12-31
6,707,502 GBP2022-12-31
More than five year
9,304,500 GBP2023-12-31
10,397,436 GBP2022-12-31
All periods
20,485,618 GBP2023-12-31
18,872,108 GBP2022-12-31
Bank Overdrafts
Secured
2,188,702 GBP2023-12-31
2,719,328 GBP2022-12-31
Total Borrowings
Secured
2,632,740 GBP2023-12-31
3,148,082 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
228,174 GBP2023-12-31
213,242 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
16,701 shares2023-12-31
Class 2 ordinary share
983 shares2023-12-31
Class 3 ordinary share
1,965 shares2023-12-31