32990 - Other Manufacturing N.e.c.
Average Number of Employees
182024-06-01 ~ 2025-05-31
342023-06-01 ~ 2024-05-31
Turnover/Revenue
10,886,998 GBP2024-06-01 ~ 2025-05-31
12,619,102 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-9,346,920 GBP2024-06-01 ~ 2025-05-31
-10,251,839 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
1,540,078 GBP2024-06-01 ~ 2025-05-31
2,367,263 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-1,602,870 GBP2024-06-01 ~ 2025-05-31
-1,871,719 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
38,426 GBP2024-06-01 ~ 2025-05-31
495,544 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
23,346 GBP2024-06-01 ~ 2025-05-31
24,468 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
23,806 GBP2024-06-01 ~ 2025-05-31
444,319 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
24,261 GBP2024-06-01 ~ 2025-05-31
331,932 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
28,972 GBP2024-06-01 ~ 2025-05-31
331,932 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
335,614 GBP2025-05-31
374,693 GBP2024-05-31
Fixed Assets
335,614 GBP2025-05-31
374,693 GBP2024-05-31
Total Inventories
300,548 GBP2025-05-31
163,406 GBP2024-05-31
Debtors
4,914,550 GBP2025-05-31
4,955,838 GBP2024-05-31
Cash at bank and in hand
172,720 GBP2025-05-31
111,456 GBP2024-05-31
Current Assets
5,387,818 GBP2025-05-31
5,230,700 GBP2024-05-31
Net Current Assets/Liabilities
512,536 GBP2025-05-31
456,174 GBP2024-05-31
Total Assets Less Current Liabilities
848,150 GBP2025-05-31
830,867 GBP2024-05-31
Creditors
Amounts falling due after one year
-2,427 GBP2024-05-31
Net Assets/Liabilities
848,150 GBP2025-05-31
819,178 GBP2024-05-31
Equity
Called up share capital
117,000 GBP2025-05-31
117,000 GBP2024-05-31
117,000 GBP2023-05-31
Capital redemption reserve
100,000 GBP2025-05-31
100,000 GBP2024-05-31
100,000 GBP2023-05-31
Retained earnings (accumulated losses)
631,150 GBP2025-05-31
602,178 GBP2024-05-31
339,673 GBP2023-05-31
Equity
848,150 GBP2025-05-31
819,178 GBP2024-05-31
556,673 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
24,261 GBP2024-06-01 ~ 2025-05-31
331,932 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
28,972 GBP2024-06-01 ~ 2025-05-31
331,932 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-25,000 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-25,000 GBP2023-06-01 ~ 2024-05-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-69,427 GBP2023-06-01 ~ 2024-05-31
Equity - Income/Expense Recognised Directly
-69,427 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
12.5002024-06-01 ~ 2025-05-31
Tools/Equipment for furniture and fittings
20.002024-06-01 ~ 2025-05-31
Motor vehicles
25.002024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Depreciation Expense
61,400 GBP2024-06-01 ~ 2025-05-31
79,437 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
22,500 GBP2024-06-01 ~ 2025-05-31
30,000 GBP2023-06-01 ~ 2024-05-31
Average number of employees in administration and support functions
72024-06-01 ~ 2025-05-31
102023-06-01 ~ 2024-05-31
Wages/Salaries
1,042,721 GBP2024-06-01 ~ 2025-05-31
1,377,073 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,675 GBP2024-06-01 ~ 2025-05-31
18,544 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
1,070,396 GBP2024-06-01 ~ 2025-05-31
1,395,617 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
210,300 GBP2024-06-01 ~ 2025-05-31
300,946 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,262 GBP2024-06-01 ~ 2025-05-31
-23,557 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
5,525 GBP2024-06-01 ~ 2025-05-31
111,080 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
All ordinary shares
25,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
266,658 GBP2025-05-31
200,141 GBP2024-05-31
Plant and equipment
598,692 GBP2025-05-31
597,355 GBP2024-05-31
Tools/Equipment for furniture and fittings
35,802 GBP2025-05-31
33,665 GBP2024-05-31
Motor vehicles
127,523 GBP2025-05-31
263,002 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
1,028,675 GBP2025-05-31
1,094,163 GBP2024-05-31
Property, Plant & Equipment - Disposals
Motor vehicles
-135,479 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-135,479 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
69,486 GBP2025-05-31
42,820 GBP2024-05-31
Plant and equipment
536,915 GBP2025-05-31
526,157 GBP2024-05-31
Tools/Equipment for furniture and fittings
16,855 GBP2025-05-31
12,119 GBP2024-05-31
Motor vehicles
69,805 GBP2025-05-31
138,374 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
693,061 GBP2025-05-31
719,470 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
26,666 GBP2024-06-01 ~ 2025-05-31
Plant and equipment
10,758 GBP2024-06-01 ~ 2025-05-31
Tools/Equipment for furniture and fittings
4,736 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
19,240 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,400 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-87,809 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-87,809 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Land and buildings, Short leasehold
197,172 GBP2025-05-31
Plant and equipment
61,777 GBP2025-05-31
71,198 GBP2024-05-31
Tools/Equipment for furniture and fittings
18,947 GBP2025-05-31
21,546 GBP2024-05-31
Motor vehicles
57,718 GBP2025-05-31
124,628 GBP2024-05-31
Finished Goods
300,548 GBP2025-05-31
163,406 GBP2024-05-31
Trade Debtors/Trade Receivables
3,397,224 GBP2025-05-31
3,389,280 GBP2024-05-31
Prepayments/Accrued Income
126,014 GBP2025-05-31
50,031 GBP2024-05-31
Other Debtors
1,391,312 GBP2025-05-31
1,516,527 GBP2024-05-31
Amounts falling due after one year
106,023 GBP2025-05-31
101,312 GBP2024-05-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
412,385 GBP2024-05-31
Trade Creditors/Trade Payables
Amounts falling due within one year
3,772,989 GBP2025-05-31
2,652,253 GBP2024-05-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
121,053 GBP2025-05-31
177,103 GBP2024-05-31
Corporation Tax Payable
Amounts falling due within one year
472,403 GBP2025-05-31
961,097 GBP2024-05-31
Other Taxation & Social Security Payable
Amounts falling due within one year
65,984 GBP2025-05-31
69,968 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
12,561 GBP2024-05-31
Other Creditors
Amounts falling due within one year
15,945 GBP2025-05-31
8,751 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
2,427 GBP2024-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
12,561 GBP2024-05-31
Between one and five year
2,427 GBP2024-05-31
Minimum gross finance lease payments owing
14,988 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
14,988 GBP2024-05-31
Deferred Tax Liabilities
9,262 GBP2024-05-31
Par Value of Share
Class 1 ordinary share
1 shares2024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
291,478 GBP2025-05-31
291,478 GBP2024-05-31
Between one and five year
1,165,912 GBP2025-05-31
1,165,912 GBP2024-05-31
More than five year
582,956 GBP2025-05-31
874,434 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,040,346 GBP2025-05-31
2,331,824 GBP2024-05-31