32990 - Other Manufacturing N.e.c.
(expand)Debtors
2,075,390 GBP2022-12-31
2,374,828 GBP2021-12-31
Cash at bank and in hand
1,831,433 GBP2022-12-31
2,660,044 GBP2021-12-31
Current Assets
6,615,027 GBP2022-12-31
8,015,861 GBP2021-12-31
Net Current Assets/Liabilities
2,848,775 GBP2022-12-31
3,545,836 GBP2021-12-31
Total Assets Less Current Liabilities
4,111,417 GBP2022-12-31
4,633,048 GBP2021-12-31
Net Assets/Liabilities
3,973,672 GBP2022-12-31
4,085,246 GBP2021-12-31
Equity
Called up share capital
50,000 GBP2022-12-31
50,000 GBP2021-12-31
50,000 GBP2020-12-31
Revaluation reserve
69,831 GBP2022-12-31
Retained earnings (accumulated losses)
3,853,841 GBP2022-12-31
4,035,246 GBP2021-12-31
2,925,579 GBP2020-12-31
Equity
3,973,672 GBP2022-12-31
4,085,246 GBP2021-12-31
2,975,579 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-01-01 ~ 2022-12-31
-1,006,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-1,000,000 GBP2022-01-01 ~ 2022-12-31
-1,006,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
818,595 GBP2022-01-01 ~ 2022-12-31
2,115,667 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,092,178 GBP2022-01-01 ~ 2022-12-31
1,466,980 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
407,205 GBP2022-01-01 ~ 2022-12-31
157,160 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,134 GBP2022-01-01 ~ 2022-12-31
14,103 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,518,517 GBP2022-01-01 ~ 2022-12-31
1,638,243 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
272022-01-01 ~ 2022-12-31
252021-01-01 ~ 2021-12-31
Director Remuneration
2,232,888 GBP2022-01-01 ~ 2022-12-31
747,058 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
86,545 GBP2022-01-01 ~ 2022-12-31
86,652 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
13,104 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
64,552 GBP2022-01-01 ~ 2022-12-31
170,119 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
173,407 GBP2022-01-01 ~ 2022-12-31
418,823 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
3,500 GBP2022-12-31
3,500 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
107,361 GBP2022-12-31
41,272 GBP2021-12-31
Development expenditure
820,249 GBP2022-12-31
749,413 GBP2021-12-31
Intangible Assets - Gross Cost
931,110 GBP2022-12-31
794,185 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
611,559 GBP2022-12-31
589,085 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
618,707 GBP2022-12-31
589,085 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
3,500 GBP2022-01-01 ~ 2022-12-31
Patents/Trademarks/Licences/Concessions
3,648 GBP2022-01-01 ~ 2022-12-31
Development expenditure
22,474 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
29,622 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,500 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
3,648 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
103,713 GBP2022-12-31
41,272 GBP2021-12-31
Development expenditure
208,690 GBP2022-12-31
160,328 GBP2021-12-31
Net goodwill
3,500 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
700,000 GBP2022-12-31
672,819 GBP2021-12-31
Plant and equipment
529,560 GBP2022-12-31
522,301 GBP2021-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-65,927 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
93,108 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
65,927 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
56,001 GBP2022-12-31
40,369 GBP2021-12-31
Plant and equipment
430,525 GBP2022-12-31
398,320 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,587 GBP2022-01-01 ~ 2022-12-31
Land and buildings, Short leasehold
5,274 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
32,205 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-3,955 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
5,274 GBP2022-12-31
Property, Plant & Equipment
Land and buildings
643,999 GBP2022-12-31
632,450 GBP2021-12-31
Land and buildings, Short leasehold
60,653 GBP2022-12-31
Plant and equipment
99,035 GBP2022-12-31
123,981 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
432,905 GBP2022-12-31
398,535 GBP2021-12-31
Motor vehicles
35,511 GBP2022-12-31
15,844 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,763,903 GBP2022-12-31
1,609,499 GBP2021-12-31
Property, Plant & Equipment - Disposals
-65,927 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
93,108 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
316,124 GBP2022-12-31
287,074 GBP2021-12-31
Motor vehicles
18,240 GBP2022-12-31
14,124 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
826,164 GBP2022-12-31
739,887 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
29,050 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
4,116 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,232 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,955 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Furniture and fittings
116,781 GBP2022-12-31
111,461 GBP2021-12-31
Motor vehicles
17,271 GBP2022-12-31
1,720 GBP2021-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
19,667 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
3,687 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
15,980 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
12,500 GBP2021-12-31
Investments in Group Undertakings
12,500 GBP2022-12-31
12,500 GBP2021-12-31
Merchandise
1,543,281 GBP2022-12-31
1,317,380 GBP2021-12-31
Raw Materials
1,164,923 GBP2022-12-31
1,663,609 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,603,133 GBP2022-12-31
1,752,638 GBP2021-12-31
Other Debtors
Current
37,500 GBP2022-12-31
37,500 GBP2021-12-31
Prepayments
Current
190,076 GBP2022-12-31
183,736 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
2,075,390 GBP2022-12-31
Amounts falling due within one year, Current
2,374,828 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
809,332 GBP2022-12-31
1,626,795 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
5,653 GBP2022-12-31
Trade Creditors/Trade Payables
Current
890,524 GBP2022-12-31
1,377,178 GBP2021-12-31
Corporation Tax Payable
Current
50,109 GBP2022-12-31
91,864 GBP2021-12-31
Other Taxation & Social Security Payable
Current
451,050 GBP2022-12-31
72,133 GBP2021-12-31
Other Creditors
Current
1,017,697 GBP2022-12-31
1,016,583 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
256,345 GBP2022-12-31
104,978 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
461,250 GBP2021-12-31
Other Remaining Borrowings
Non-current
8,950 GBP2022-12-31
20,883 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
10,326 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
809,332 GBP2022-12-31
Bank Borrowings
Between two and five year, Non-current
461,250 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
10,326 GBP2022-12-31
hire purchase agreements
15,979 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
258,776 GBP2022-12-31
185,433 GBP2021-12-31
Between one and five year
805,068 GBP2022-12-31
666,978 GBP2021-12-31
More than five year
366,166 GBP2022-12-31
337,500 GBP2021-12-31
All periods
1,430,010 GBP2022-12-31
1,189,911 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
118,469 GBP2022-12-31
65,669 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
818,595 GBP2022-01-01 ~ 2022-12-31