32990 - Other Manufacturing N.e.c.
Turnover/Revenue
19,274,556 GBP2023-04-01 ~ 2024-03-31
21,667,980 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-15,624,008 GBP2023-04-01 ~ 2024-03-31
-16,953,159 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,650,548 GBP2023-04-01 ~ 2024-03-31
4,714,821 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-1,229,435 GBP2023-04-01 ~ 2024-03-31
-1,394,765 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,746,395 GBP2023-04-01 ~ 2024-03-31
-2,585,600 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
362,027 GBP2023-04-01 ~ 2024-03-31
1,255,825 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
432,034 GBP2023-04-01 ~ 2024-03-31
294,725 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-2,776 GBP2023-04-01 ~ 2024-03-31
-330 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
616,285 GBP2023-04-01 ~ 2024-03-31
1,643,366 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
545,824 GBP2023-04-01 ~ 2024-03-31
1,262,438 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
3,916,257 GBP2024-03-31
3,379,011 GBP2023-03-31
Fixed Assets - Investments
1,628,146 GBP2024-03-31
1,803,146 GBP2023-03-31
Fixed Assets
5,544,403 GBP2024-03-31
5,182,157 GBP2023-03-31
Total Inventories
3,431,772 GBP2024-03-31
2,736,512 GBP2023-03-31
Debtors
6,905,447 GBP2024-03-31
5,892,005 GBP2023-03-31
Cash at bank and in hand
82,984 GBP2024-03-31
54,735 GBP2023-03-31
Current Assets
10,420,203 GBP2024-03-31
8,730,278 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-4,684,642 GBP2024-03-31
-2,906,867 GBP2023-03-31
Net Current Assets/Liabilities
5,735,561 GBP2024-03-31
5,823,411 GBP2023-03-31
Total Assets Less Current Liabilities
11,279,964 GBP2024-03-31
11,005,568 GBP2023-03-31
Net Assets/Liabilities
10,601,561 GBP2024-03-31
10,455,737 GBP2023-03-31
Equity
Called up share capital
1,300,000 GBP2024-03-31
1,300,000 GBP2023-03-31
1,300,000 GBP2022-03-31
Retained earnings (accumulated losses)
9,301,561 GBP2024-03-31
9,155,737 GBP2023-03-31
8,493,299 GBP2022-03-31
Equity
10,601,561 GBP2024-03-31
10,455,737 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
545,824 GBP2023-04-01 ~ 2024-03-31
1,262,438 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-400,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
21,376 GBP2023-04-01 ~ 2024-03-31
19,450 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1442023-04-01 ~ 2024-03-31
1502022-04-01 ~ 2023-03-31
Wages/Salaries
3,979,977 GBP2023-04-01 ~ 2024-03-31
3,855,760 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
362,757 GBP2023-04-01 ~ 2024-03-31
373,641 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
285,151 GBP2023-04-01 ~ 2024-03-31
233,803 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,627,885 GBP2023-04-01 ~ 2024-03-31
4,463,204 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
420,643 GBP2023-04-01 ~ 2024-03-31
286,048 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
302,477 GBP2023-04-01 ~ 2024-03-31
246,682 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,321,676 GBP2024-03-31
2,321,676 GBP2023-03-31
Plant and equipment
6,249,407 GBP2024-03-31
5,900,287 GBP2023-03-31
Motor vehicles
50,777 GBP2024-03-31
80,541 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
8,621,860 GBP2024-03-31
8,302,504 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-490,520 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-29,764 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-520,284 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,193,579 GBP2024-03-31
1,151,605 GBP2023-03-31
Plant and equipment
3,462,546 GBP2024-03-31
3,697,840 GBP2023-03-31
Motor vehicles
49,478 GBP2024-03-31
74,048 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,705,603 GBP2024-03-31
4,923,493 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
41,974 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
255,309 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
5,194 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
302,477 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-490,603 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-29,764 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-520,367 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,128,097 GBP2024-03-31
1,170,071 GBP2023-03-31
Plant and equipment
2,786,861 GBP2024-03-31
2,202,447 GBP2023-03-31
Motor vehicles
1,299 GBP2024-03-31
6,493 GBP2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
128,572 GBP2023-04-01 ~ 2024-03-31
367,436 GBP2022-04-01 ~ 2023-03-31
Raw materials and consumables
2,068,103 GBP2024-03-31
1,629,149 GBP2023-03-31
Value of work in progress
56,881 GBP2024-03-31
10,070 GBP2023-03-31
Finished Goods/Goods for Resale
1,306,788 GBP2024-03-31
1,097,293 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
160,583 GBP2024-03-31
0 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,063,274 GBP2024-03-31
1,139,548 GBP2023-03-31
Amounts owed to group undertakings
Current
1,769,563 GBP2024-03-31
982,300 GBP2023-03-31
Other Taxation & Social Security Payable
Current
95,957 GBP2024-03-31
76,144 GBP2023-03-31
Other Creditors
Current
85,298 GBP2024-03-31
51,139 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
509,967 GBP2024-03-31
657,736 GBP2023-03-31
Creditors
Current
4,684,642 GBP2024-03-31
2,906,867 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
5,677,201 GBP2024-03-31
3,894,694 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
30,000 GBP2024-03-31
67,858 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
535,518 GBP2024-03-31
1,115,205 GBP2023-03-31
Other Debtors
Current
269,630 GBP2024-03-31
464,486 GBP2023-03-31
Prepayments/Accrued Income
Current
393,098 GBP2024-03-31
349,762 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
6,905,447 GBP2024-03-31
5,892,005 GBP2023-03-31
Other Debtors
Non-current
0 GBP2024-03-31
47,026 GBP2023-03-31
Bank Overdrafts
160,583 GBP2024-03-31
0 GBP2023-03-31
Total Borrowings
Current
160,583 GBP2024-03-31
0 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
161,962 GBP2024-03-31
161,962 GBP2023-03-31
Between two and five year
256,440 GBP2024-03-31
418,402 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
418,402 GBP2024-03-31
580,364 GBP2023-03-31