32990 - Other Manufacturing N.e.c.
Cost of Sales
-13,508,624 GBP2022-07-01 ~ 2023-12-31
-10,497,015 GBP2021-07-01 ~ 2022-06-30
Distribution Costs
-269,043 GBP2022-07-01 ~ 2023-12-31
-260,541 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-4,003,766 GBP2022-07-01 ~ 2023-12-31
-2,244,609 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
7,711 GBP2022-07-01 ~ 2023-12-31
1,618 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-534,803 GBP2022-07-01 ~ 2023-12-31
378,313 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-365,724 GBP2022-07-01 ~ 2023-12-31
283,686 GBP2021-07-01 ~ 2022-06-30
Equity
Retained earnings (accumulated losses)
2,715,472 GBP2023-12-31
3,081,196 GBP2022-06-30
2,797,510 GBP2021-06-30
Property, Plant & Equipment
1,728,200 GBP2023-12-31
277,832 GBP2022-06-30
Fixed Assets
1,728,200 GBP2023-12-31
277,832 GBP2022-06-30
Debtors
4,122,150 GBP2023-12-31
4,101,779 GBP2022-06-30
Cash at bank and in hand
725,489 GBP2023-12-31
2,076,342 GBP2022-06-30
Current Assets
5,290,192 GBP2023-12-31
6,950,363 GBP2022-06-30
Net Current Assets/Liabilities
2,557,287 GBP2023-12-31
3,834,886 GBP2022-06-30
Net Assets/Liabilities
2,715,572 GBP2023-12-31
3,081,296 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-06-30
Equity
2,715,572 GBP2023-12-31
3,081,296 GBP2022-06-30
Audit Fees/Expenses
18,000 GBP2022-07-01 ~ 2023-12-31
12,000 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
492022-07-01 ~ 2023-12-31
492021-07-01 ~ 2022-06-30
Wages/Salaries
2,421,033 GBP2022-07-01 ~ 2023-12-31
1,768,469 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
175,563 GBP2022-07-01 ~ 2023-12-31
97,853 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,859,712 GBP2022-07-01 ~ 2023-12-31
2,025,194 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
581,187 GBP2022-07-01 ~ 2023-12-31
413,104 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-56,281 GBP2022-07-01 ~ 2023-12-31
-18,171 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Development expenditure
35,000 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
35,000 GBP2022-06-30
Intangible Assets
Development expenditure
0 GBP2023-12-31
0 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
611,251 GBP2023-12-31
0 GBP2022-06-30
Plant and equipment
1,942,925 GBP2023-12-31
868,404 GBP2022-06-30
Furniture and fittings
336,990 GBP2023-12-31
295,549 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
2,891,166 GBP2023-12-31
1,163,953 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
94,068 GBP2023-12-31
0 GBP2022-06-30
Plant and equipment
776,096 GBP2023-12-31
649,277 GBP2022-06-30
Furniture and fittings
292,802 GBP2023-12-31
236,844 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,162,966 GBP2023-12-31
886,121 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
94,068 GBP2022-07-01 ~ 2023-12-31
Plant and equipment
126,819 GBP2022-07-01 ~ 2023-12-31
Furniture and fittings
55,958 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
276,845 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
517,183 GBP2023-12-31
0 GBP2022-06-30
Plant and equipment
1,166,829 GBP2023-12-31
219,127 GBP2022-06-30
Furniture and fittings
44,188 GBP2023-12-31
58,705 GBP2022-06-30
Finished Goods/Goods for Resale
154,531 GBP2023-12-31
288,596 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
1,534,766 GBP2023-12-31
2,427,109 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
112,798 GBP2023-12-31
0 GBP2022-06-30
Other Debtors
Current
52,623 GBP2023-12-31
43,746 GBP2022-06-30
Prepayments/Accrued Income
Current
2,131,164 GBP2023-12-31
1,630,924 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
3,831,351 GBP2023-12-31
4,101,779 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
200,000 GBP2023-12-31
200,000 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
106,750 GBP2023-12-31
0 GBP2022-06-30
Other Remaining Borrowings
Current
45,431 GBP2023-12-31
0 GBP2022-06-30
Trade Creditors/Trade Payables
Current
2,018,839 GBP2023-12-31
2,276,159 GBP2022-06-30
Corporation Tax Payable
Current
0 GBP2023-12-31
13,243 GBP2022-06-30
Other Taxation & Social Security Payable
Current
126,965 GBP2023-12-31
51,716 GBP2022-06-30
Other Creditors
Current
10,566 GBP2023-12-31
26,329 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
224,354 GBP2023-12-31
536,579 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
300,000 GBP2023-12-31
600,000 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
604,916 GBP2023-12-31
0 GBP2022-06-30
Other Remaining Borrowings
Non-current
227,156 GBP2023-12-31
0 GBP2022-06-30
Bank Borrowings
500,000 GBP2023-12-31
800,000 GBP2022-06-30
Total Borrowings
772,587 GBP2023-12-31
800,000 GBP2022-06-30
Current
245,431 GBP2023-12-31
200,000 GBP2022-06-30
Non-current
527,156 GBP2023-12-31
600,000 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
106,750 GBP2023-12-31
0 GBP2022-06-30
Minimum gross finance lease payments owing
711,666 GBP2023-12-31
0 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
492,276 GBP2023-12-31
386,524 GBP2022-06-30
Between two and five year
1,925,574 GBP2023-12-31
1,946,767 GBP2022-06-30
More than five year
1,520,000 GBP2023-12-31
2,240,000 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,937,850 GBP2023-12-31
4,573,291 GBP2022-06-30