32990 - Other Manufacturing N.e.c.
Distribution Costs
-1,860,958 GBP2024-04-01 ~ 2025-03-31
-2,002,470 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-13,595,573 GBP2024-04-01 ~ 2025-03-31
-13,264,783 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
198,852 GBP2024-04-01 ~ 2025-03-31
185,558 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
2,300,037 GBP2024-04-01 ~ 2025-03-31
2,423,873 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
1,720,734 GBP2024-04-01 ~ 2025-03-31
1,827,100 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
8,927,816 GBP2025-03-31
9,196,745 GBP2024-03-31
Investment Property
3,448,000 GBP2025-03-31
3,448,000 GBP2024-03-31
Fixed Assets - Investments
1,110 GBP2025-03-31
1,110 GBP2024-03-31
Fixed Assets
12,376,926 GBP2025-03-31
12,645,855 GBP2024-03-31
Debtors
7,653,216 GBP2025-03-31
7,022,760 GBP2024-03-31
Cash at bank and in hand
5,365,818 GBP2025-03-31
7,543,234 GBP2024-03-31
Current Assets
18,191,794 GBP2025-03-31
20,030,224 GBP2024-03-31
Net Current Assets/Liabilities
11,460,365 GBP2025-03-31
12,492,396 GBP2024-03-31
Total Assets Less Current Liabilities
23,837,291 GBP2025-03-31
25,138,251 GBP2024-03-31
Net Assets/Liabilities
20,392,883 GBP2025-03-31
21,603,269 GBP2024-03-31
Equity
Called up share capital
948,193 GBP2025-03-31
1,048,193 GBP2024-03-31
1,070,218 GBP2023-03-31
Share premium
280,993 GBP2025-03-31
280,993 GBP2024-03-31
280,993 GBP2023-03-31
Revaluation reserve
2,325,315 GBP2025-03-31
2,325,315 GBP2024-03-31
2,325,315 GBP2023-03-31
Capital redemption reserve
161,814 GBP2025-03-31
61,814 GBP2024-03-31
39,789 GBP2023-03-31
Retained earnings (accumulated losses)
16,676,568 GBP2025-03-31
17,886,954 GBP2024-03-31
16,216,421 GBP2023-03-31
Equity
20,392,883 GBP2025-03-31
21,603,269 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,720,734 GBP2024-04-01 ~ 2025-03-31
1,827,100 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-62,961 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-56,120 GBP2024-04-01 ~ 2025-03-31
Audit Fees/Expenses
35,700 GBP2024-04-01 ~ 2025-03-31
34,000 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1252024-04-01 ~ 2025-03-31
1282023-04-01 ~ 2024-03-31
Wages/Salaries
6,943,933 GBP2024-04-01 ~ 2025-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
283,375 GBP2024-04-01 ~ 2025-03-31
Staff Costs/Employee Benefits Expense
7,798,683 GBP2024-04-01 ~ 2025-03-31
Director Remuneration
1,422,183 GBP2024-04-01 ~ 2025-03-31
1,094,477 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-04-01 ~ 2025-03-31
212,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,545,089 GBP2024-03-31
Plant and equipment
10,752,072 GBP2025-03-31
10,219,179 GBP2024-03-31
Furniture and fittings
718,363 GBP2025-03-31
1,309,737 GBP2024-03-31
Motor vehicles
705,636 GBP2025-03-31
698,636 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
18,738,450 GBP2025-03-31
18,772,641 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-615,610 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-615,610 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
6,562,379 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
849,853 GBP2024-03-31
Plant and equipment
7,539,681 GBP2025-03-31
6,903,878 GBP2024-03-31
Furniture and fittings
645,392 GBP2025-03-31
1,198,112 GBP2024-03-31
Motor vehicles
662,513 GBP2025-03-31
624,053 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,810,634 GBP2025-03-31
9,575,896 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
113,195 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
635,803 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
61,939 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
38,460 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
849,397 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-614,659 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-614,659 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
5,599,331 GBP2025-03-31
Plant and equipment
3,212,391 GBP2025-03-31
3,315,301 GBP2024-03-31
Furniture and fittings
72,971 GBP2025-03-31
111,625 GBP2024-03-31
Motor vehicles
43,123 GBP2025-03-31
74,583 GBP2024-03-31
Land and buildings, Owned/Freehold
5,695,236 GBP2024-03-31
Investment Property - Fair Value Model
3,448,000 GBP2024-03-31
Other Investments Other Than Loans
Non-current
0 GBP2024-03-31
Finished Goods/Goods for Resale
1,151,942 GBP2025-03-31
1,713,221 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
6,384,114 GBP2025-03-31
5,818,804 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
12,380 GBP2025-03-31
12,380 GBP2024-03-31
Other Debtors
Current
10,372 GBP2025-03-31
56,103 GBP2024-03-31
Prepayments/Accrued Income
Current
1,246,350 GBP2025-03-31
1,135,473 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
255,224 GBP2025-03-31
291,272 GBP2024-03-31
Trade Creditors/Trade Payables
Current
2,354,887 GBP2025-03-31
2,516,594 GBP2024-03-31
Amounts owed to group undertakings
Current
4,124 GBP2025-03-31
4,124 GBP2024-03-31
Corporation Tax Payable
Current
333,280 GBP2025-03-31
151,813 GBP2024-03-31
Other Taxation & Social Security Payable
Current
437,448 GBP2025-03-31
573,926 GBP2024-03-31
Other Creditors
Current
418,226 GBP2025-03-31
582,267 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
2,928,240 GBP2025-03-31
3,417,832 GBP2024-03-31
Creditors
Current
6,731,429 GBP2025-03-31
7,537,828 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
2,393,673 GBP2025-03-31
2,604,222 GBP2024-03-31
Bank Borrowings
2,648,897 GBP2025-03-31
2,895,494 GBP2024-03-31
Total Borrowings
Current
255,224 GBP2025-03-31
291,272 GBP2024-03-31
Non-current
2,393,673 GBP2025-03-31
2,604,222 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
948,193 shares2025-03-31
1,048,193 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
276,252 GBP2025-03-31
Between two and five year
893,837 GBP2025-03-31
More than five year
1,450,000 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,620,089 GBP2025-03-31