32990 - Other Manufacturing N.e.c.
Administrative Expenses
-1,857,985 GBP2023-06-01 ~ 2024-05-31
-1,943,062 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
24,468 GBP2023-06-01 ~ 2024-05-31
27,206 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
444,319 GBP2023-06-01 ~ 2024-05-31
-1,488,672 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
331,932 GBP2023-06-01 ~ 2024-05-31
-1,403,755 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
374,693 GBP2024-05-31
505,273 GBP2023-05-31
Debtors
4,955,838 GBP2024-05-31
5,609,189 GBP2023-05-31
Cash at bank and in hand
111,456 GBP2024-05-31
170,741 GBP2023-05-31
Current Assets
5,230,700 GBP2024-05-31
6,016,520 GBP2023-05-31
Net Current Assets/Liabilities
456,174 GBP2024-05-31
84,219 GBP2023-05-31
Total Assets Less Current Liabilities
830,867 GBP2024-05-31
589,492 GBP2023-05-31
Net Assets/Liabilities
819,178 GBP2024-05-31
556,673 GBP2023-05-31
Equity
Called up share capital
117,000 GBP2024-05-31
117,000 GBP2023-05-31
117,000 GBP2022-05-31
Capital redemption reserve
100,000 GBP2024-05-31
100,000 GBP2023-05-31
100,000 GBP2022-05-31
Retained earnings (accumulated losses)
602,178 GBP2024-05-31
339,673 GBP2023-05-31
1,743,428 GBP2022-05-31
Equity
819,178 GBP2024-05-31
556,673 GBP2023-05-31
Profit/Loss
Retained earnings (accumulated losses)
331,932 GBP2023-06-01 ~ 2024-05-31
-1,403,755 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-25,000 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
30,000 GBP2023-06-01 ~ 2024-05-31
22,500 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
342023-06-01 ~ 2024-05-31
412022-06-01 ~ 2023-05-31
Wages/Salaries
1,340,575 GBP2023-06-01 ~ 2024-05-31
1,503,618 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,544 GBP2023-06-01 ~ 2024-05-31
33,166 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
1,359,119 GBP2023-06-01 ~ 2024-05-31
1,536,784 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
398,021 GBP2023-06-01 ~ 2024-05-31
390,771 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-23,557 GBP2023-06-01 ~ 2024-05-31
-2,394 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
597,355 GBP2024-05-31
1,035,167 GBP2023-05-31
Furniture and fittings
33,665 GBP2024-05-31
53,790 GBP2023-05-31
Motor vehicles
263,002 GBP2024-05-31
263,549 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
1,094,163 GBP2024-05-31
1,552,647 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-437,812 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-20,125 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-28,425 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-486,362 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
200,141 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
526,157 GBP2024-05-31
884,040 GBP2023-05-31
Furniture and fittings
12,119 GBP2024-05-31
25,084 GBP2023-05-31
Motor vehicles
138,374 GBP2024-05-31
115,444 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
719,470 GBP2024-05-31
1,047,374 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
20,014 GBP2023-06-01 ~ 2024-05-31
Plant and equipment
12,494 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
5,386 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
41,542 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,436 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-370,377 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings
-18,351 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-18,612 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-407,340 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
42,820 GBP2024-05-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
157,321 GBP2024-05-31
177,335 GBP2023-05-31
Plant and equipment
71,198 GBP2024-05-31
151,127 GBP2023-05-31
Furniture and fittings
21,546 GBP2024-05-31
28,706 GBP2023-05-31
Motor vehicles
124,628 GBP2024-05-31
148,105 GBP2023-05-31
Finished Goods/Goods for Resale
163,406 GBP2024-05-31
236,590 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
3,389,280 GBP2024-05-31
3,137,723 GBP2023-05-31
Amount of corporation tax that is recoverable
Current
456,001 GBP2024-05-31
390,819 GBP2023-05-31
Amounts Owed by Group Undertakings
Current
0 GBP2024-05-31
149,321 GBP2023-05-31
Other Debtors
Current
959,214 GBP2024-05-31
1,764,853 GBP2023-05-31
Prepayments/Accrued Income
Current
50,031 GBP2024-05-31
20,734 GBP2023-05-31
Other Debtors
Non-current
101,312 GBP2024-05-31
145,739 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
412,384 GBP2024-05-31
181,671 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
12,561 GBP2024-05-31
15,280 GBP2023-05-31
Trade Creditors/Trade Payables
Current
110,543 GBP2024-05-31
449,788 GBP2023-05-31
Amounts owed to group undertakings
Current
480,408 GBP2024-05-31
1,788,794 GBP2023-05-31
Corporation Tax Payable
Current
961,097 GBP2024-05-31
683,497 GBP2023-05-31
Other Taxation & Social Security Payable
Current
69,968 GBP2024-05-31
81,979 GBP2023-05-31
Other Creditors
Current
2,541,710 GBP2024-05-31
2,556,043 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
185,855 GBP2024-05-31
175,249 GBP2023-05-31
Creditors
Current
4,774,526 GBP2024-05-31
5,932,301 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
2,427 GBP2024-05-31
0 GBP2023-05-31
Bank Overdrafts
412,384 GBP2024-05-31
181,671 GBP2023-05-31
Total Borrowings
Current
412,384 GBP2024-05-31
181,671 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
12,561 GBP2024-05-31
6,060 GBP2023-05-31
Minimum gross finance lease payments owing
14,988 GBP2024-05-31
15,280 GBP2023-05-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-06-01 ~ 2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
117,000 shares2024-05-31
117,000 shares2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
291,478 GBP2024-05-31
Between two and five year
1,165,912 GBP2024-05-31
More than five year
874,434 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,331,824 GBP2024-05-31