32990 - Other Manufacturing N.e.c.
Turnover/Revenue
14,838,106 GBP2024-01-01 ~ 2024-12-31
16,176,633 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,963,053 GBP2024-01-01 ~ 2024-12-31
-11,739,864 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,875,053 GBP2024-01-01 ~ 2024-12-31
4,436,769 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,451,818 GBP2024-01-01 ~ 2024-12-31
-4,009,956 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,662 GBP2024-01-01 ~ 2024-12-31
4,408 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-72,575 GBP2024-01-01 ~ 2024-12-31
-56,364 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
352,322 GBP2024-01-01 ~ 2024-12-31
374,857 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
261,308 GBP2024-01-01 ~ 2024-12-31
248,749 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
261,308 GBP2024-01-01 ~ 2024-12-31
248,749 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,011,403 GBP2024-12-31
7,129,537 GBP2023-12-31
Fixed Assets - Investments
75 GBP2024-12-31
75 GBP2023-12-31
Fixed Assets
7,011,478 GBP2024-12-31
7,129,612 GBP2023-12-31
Total Inventories
1,312,703 GBP2024-12-31
1,224,000 GBP2023-12-31
Debtors
Current
5,249,449 GBP2024-12-31
5,268,018 GBP2023-12-31
Cash at bank and in hand
53,063 GBP2024-12-31
555,465 GBP2023-12-31
Current Assets
6,615,215 GBP2024-12-31
7,047,483 GBP2023-12-31
Net Current Assets/Liabilities
2,236,169 GBP2024-12-31
2,189,298 GBP2023-12-31
Total Assets Less Current Liabilities
9,247,647 GBP2024-12-31
9,318,910 GBP2023-12-31
Net Assets/Liabilities
8,164,889 GBP2024-12-31
7,928,581 GBP2023-12-31
Equity
Called up share capital
165 GBP2024-12-31
165 GBP2023-12-31
165 GBP2022-12-31
Capital redemption reserve
10 GBP2024-12-31
10 GBP2023-12-31
10 GBP2022-12-31
Revaluation reserve
3,082,077 GBP2024-12-31
3,082,077 GBP2023-12-31
3,082,077 GBP2022-12-31
Retained earnings (accumulated losses)
5,082,637 GBP2024-12-31
4,846,329 GBP2023-12-31
4,622,580 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
261,308 GBP2024-01-01 ~ 2024-12-31
248,749 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-25,000 GBP2024-01-01 ~ 2024-12-31
-25,000 GBP2023-01-01 ~ 2023-12-31
Equity
8,164,889 GBP2024-12-31
7,928,581 GBP2023-12-31
7,704,832 GBP2022-12-31
Dividends Paid
-25,000 GBP2024-01-01 ~ 2024-12-31
-25,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
311,514 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
4,238,876 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
392,594 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
4,815,928 GBP2024-01-01 ~ 2024-12-31
Average number of employees in administration and support functions
352024-01-01 ~ 2024-12-31
352023-01-01 ~ 2023-12-31
Average Number of Employees
1602024-01-01 ~ 2024-12-31
1712023-01-01 ~ 2023-12-31
Director Remuneration
322,126 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
10,200 GBP2024-01-01 ~ 2024-12-31
10,200 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-21,910 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
88,080 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
999,145 GBP2024-12-31
1,021,055 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,000,000 GBP2024-12-31
6,000,000 GBP2023-12-31
Tools/Equipment for furniture and fittings
3,437,473 GBP2024-12-31
3,363,080 GBP2023-12-31
Motor vehicles
1,223,417 GBP2024-12-31
1,167,758 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,660,890 GBP2024-12-31
10,530,838 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-65,410 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-65,410 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
2,646,668 GBP2024-12-31
2,483,172 GBP2023-12-31
Motor vehicles
1,002,819 GBP2024-12-31
918,129 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,649,487 GBP2024-12-31
3,401,301 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
163,496 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
148,018 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
311,514 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-63,328 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-63,328 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
6,000,000 GBP2024-12-31
6,000,000 GBP2023-12-31
Tools/Equipment for furniture and fittings
790,805 GBP2024-12-31
879,908 GBP2023-12-31
Motor vehicles
220,598 GBP2024-12-31
249,629 GBP2023-12-31
Investments in Subsidiaries
75 GBP2024-12-31
75 GBP2023-12-31
Cost valuation
75 GBP2023-12-31
Raw materials and consumables
1,270,310 GBP2024-12-31
Finished Goods/Goods for Resale
42,393 GBP2024-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,560,462 GBP2024-12-31
Amounts falling due within one year, Current
1,763,814 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
759 GBP2024-12-31
Amounts falling due within one year, Current
1,902 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,249,449 GBP2024-12-31
Amounts falling due within one year, Current
5,268,018 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
779,823 GBP2024-12-31
Trade Creditors/Trade Payables
771,589 GBP2024-12-31
Amounts Owed to Related Parties
1,677,362 GBP2024-12-31
Taxation/Social Security Payable
313,393 GBP2024-12-31
Other Creditors
412,907 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
999,145 GBP2024-12-31
1,021,055 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
0.252024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
660 shares2024-12-31
660 shares2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
39,863 GBP2024-12-31
Other Remaining Borrowings
Non-current
43,750 GBP2024-12-31
Total Borrowings
Non-current
83,613 GBP2024-12-31
Bank Borrowings
Current
498,848 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
175,975 GBP2024-12-31
Other Remaining Borrowings
Current
105,000 GBP2024-12-31
Total Borrowings
Current
779,823 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
175,975 GBP2024-12-31
179,817 GBP2023-12-31
Minimum gross finance lease payments owing
215,838 GBP2024-12-31
400,341 GBP2023-12-31