32990 - Other Manufacturing N.e.c.
Cost of Sales
-11,249,269 GBP2022-06-01 ~ 2023-05-31
-8,950,263 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-1,943,062 GBP2022-06-01 ~ 2023-05-31
-4,103,462 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
27,206 GBP2022-06-01 ~ 2023-05-31
14,773 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
-1,488,672 GBP2022-06-01 ~ 2023-05-31
4,648,768 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
-1,403,755 GBP2022-06-01 ~ 2023-05-31
4,028,990 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
505,273 GBP2023-05-31
298,854 GBP2022-05-31
Debtors
5,609,189 GBP2023-05-31
6,524,047 GBP2022-05-31
Cash at bank and in hand
170,741 GBP2023-05-31
181,539 GBP2022-05-31
Current Assets
6,016,520 GBP2023-05-31
6,871,607 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-5,932,301 GBP2023-05-31
-5,174,820 GBP2022-05-31
Net Current Assets/Liabilities
84,219 GBP2023-05-31
1,696,787 GBP2022-05-31
Total Assets Less Current Liabilities
589,492 GBP2023-05-31
1,995,641 GBP2022-05-31
Net Assets/Liabilities
556,673 GBP2023-05-31
1,960,428 GBP2022-05-31
Equity
Called up share capital
117,000 GBP2023-05-31
117,000 GBP2022-05-31
117,000 GBP2021-05-31
Capital redemption reserve
100,000 GBP2023-05-31
100,000 GBP2022-05-31
100,000 GBP2021-05-31
Retained earnings (accumulated losses)
339,673 GBP2023-05-31
1,743,428 GBP2022-05-31
1,089,438 GBP2021-05-31
Equity
556,673 GBP2023-05-31
1,960,428 GBP2022-05-31
Revaluation reserve
0 GBP2023-05-31
0 GBP2022-05-31
4,365,092 GBP2021-05-31
Profit/Loss
Retained earnings (accumulated losses)
-1,403,755 GBP2022-06-01 ~ 2023-05-31
4,028,990 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-3,375,000 GBP2021-06-01 ~ 2022-05-31
Audit Fees/Expenses
22,500 GBP2022-06-01 ~ 2023-05-31
45,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
412022-06-01 ~ 2023-05-31
402021-06-01 ~ 2022-05-31
Wages/Salaries
1,503,618 GBP2022-06-01 ~ 2023-05-31
1,580,709 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,166 GBP2022-06-01 ~ 2023-05-31
26,885 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
1,536,784 GBP2022-06-01 ~ 2023-05-31
1,607,594 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
390,771 GBP2022-06-01 ~ 2023-05-31
422,608 GBP2021-06-01 ~ 2022-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,394 GBP2022-06-01 ~ 2023-05-31
6,508 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
200,141 GBP2023-05-31
27,919 GBP2022-05-31
Plant and equipment
1,035,167 GBP2023-05-31
1,033,109 GBP2022-05-31
Furniture and fittings
53,790 GBP2023-05-31
20,046 GBP2022-05-31
Motor vehicles
263,549 GBP2023-05-31
163,904 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
1,552,647 GBP2023-05-31
1,244,978 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
22,806 GBP2023-05-31
2,792 GBP2022-05-31
Plant and equipment
884,040 GBP2023-05-31
859,351 GBP2022-05-31
Furniture and fittings
25,084 GBP2023-05-31
17,907 GBP2022-05-31
Motor vehicles
115,444 GBP2023-05-31
66,074 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,047,374 GBP2023-05-31
946,124 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
20,014 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
24,689 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
7,177 GBP2022-06-01 ~ 2023-05-31
Motor vehicles
49,370 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
101,250 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
177,335 GBP2023-05-31
25,127 GBP2022-05-31
Plant and equipment
151,127 GBP2023-05-31
173,758 GBP2022-05-31
Furniture and fittings
28,706 GBP2023-05-31
2,139 GBP2022-05-31
Motor vehicles
148,105 GBP2023-05-31
97,830 GBP2022-05-31
Finished Goods/Goods for Resale
236,590 GBP2023-05-31
166,021 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
3,137,723 GBP2023-05-31
2,252,613 GBP2022-05-31
Amount of corporation tax that is recoverable
Current
390,819 GBP2023-05-31
294,161 GBP2022-05-31
Amounts Owed by Group Undertakings
Current
149,321 GBP2023-05-31
228,448 GBP2022-05-31
Other Debtors
Current
1,910,592 GBP2023-05-31
3,688,017 GBP2022-05-31
Prepayments/Accrued Income
Current
20,734 GBP2023-05-31
60,808 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
5,609,189 GBP2023-05-31
6,524,047 GBP2022-05-31
Bank Borrowings/Overdrafts
Current
181,671 GBP2023-05-31
409,384 GBP2022-05-31
Finance Lease Liabilities - Total Present Value
Current
15,280 GBP2023-05-31
28,673 GBP2022-05-31
Trade Creditors/Trade Payables
Current
449,788 GBP2023-05-31
315,417 GBP2022-05-31
Amounts owed to group undertakings
Current
1,788,794 GBP2023-05-31
1,858,223 GBP2022-05-31
Corporation Tax Payable
Current
683,497 GBP2023-05-31
905,531 GBP2022-05-31
Other Taxation & Social Security Payable
Current
81,979 GBP2023-05-31
39,991 GBP2022-05-31
Other Creditors
Current
2,556,043 GBP2023-05-31
1,533,776 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
175,249 GBP2023-05-31
83,825 GBP2022-05-31
Creditors
Current
5,932,301 GBP2023-05-31
5,174,820 GBP2022-05-31
Total Borrowings
Current
181,671 GBP2023-05-31
409,384 GBP2022-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
6,060 GBP2023-05-31
14,069 GBP2022-05-31
Minimum gross finance lease payments owing
15,280 GBP2023-05-31
28,673 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
291,478 GBP2023-05-31
218,609 GBP2022-05-31
Between two and five year
1,165,912 GBP2023-05-31
1,165,912 GBP2022-05-31
More than five year
1,165,912 GBP2023-05-31
1,457,390 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,623,302 GBP2023-05-31
2,841,911 GBP2022-05-31