32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
23,312,224 GBP2023-01-01 ~ 2023-12-31
15,107,365 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-18,194,435 GBP2023-01-01 ~ 2023-12-31
-12,044,831 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,117,789 GBP2023-01-01 ~ 2023-12-31
3,062,534 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-162,780 GBP2023-01-01 ~ 2023-12-31
-156,137 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,113,200 GBP2023-01-01 ~ 2023-12-31
-1,102,558 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,841,809 GBP2023-01-01 ~ 2023-12-31
1,811,881 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
721 GBP2023-01-01 ~ 2023-12-31
322 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,459 GBP2023-01-01 ~ 2023-12-31
-10,923 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,243,084 GBP2023-01-01 ~ 2023-12-31
1,801,280 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,547,444 GBP2023-01-01 ~ 2023-12-31
1,434,608 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
10,401,825 GBP2023-12-31
8,288,989 GBP2022-12-31
7,702,815 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,434,608 GBP2023-01-01 ~ 2023-12-31
-848,434 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
460,930 GBP2023-12-31
512,145 GBP2022-12-31
Property, Plant & Equipment
1,217,149 GBP2023-12-31
1,314,271 GBP2022-12-31
Fixed Assets - Investments
286,138 GBP2022-12-31
Fixed Assets
1,678,079 GBP2023-12-31
2,112,554 GBP2022-12-31
Total Inventories
5,355,796 GBP2023-12-31
5,265,486 GBP2022-12-31
Debtors
5,602,072 GBP2023-12-31
4,307,183 GBP2022-12-31
Cash at bank and in hand
8,332,034 GBP2023-12-31
5,650,209 GBP2022-12-31
Current Assets
19,289,902 GBP2023-12-31
15,222,878 GBP2022-12-31
Creditors
Current
7,910,920 GBP2023-12-31
6,390,189 GBP2022-12-31
Net Current Assets/Liabilities
11,378,982 GBP2023-12-31
8,832,689 GBP2022-12-31
Total Assets Less Current Liabilities
13,057,061 GBP2023-12-31
10,945,243 GBP2022-12-31
Net Assets/Liabilities
12,901,825 GBP2023-12-31
10,788,989 GBP2022-12-31
Equity
Called up share capital
2,500,000 GBP2023-12-31
2,500,000 GBP2022-12-31
Equity
12,901,825 GBP2023-12-31
10,788,989 GBP2022-12-31
Wages/Salaries
1,419,916 GBP2023-01-01 ~ 2023-12-31
1,078,649 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
137,083 GBP2023-01-01 ~ 2023-12-31
131,414 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,396 GBP2023-01-01 ~ 2023-12-31
61,470 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,632,395 GBP2023-01-01 ~ 2023-12-31
1,271,533 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
282023-01-01 ~ 2023-12-31
252022-01-01 ~ 2022-12-31
Director Remuneration
307,748 GBP2023-01-01 ~ 2023-12-31
233,484 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
223,815 GBP2023-01-01 ~ 2023-12-31
222,186 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,800 GBP2023-01-01 ~ 2023-12-31
13,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
574,607 GBP2023-01-01 ~ 2023-12-31
346,409 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
998,016 GBP2023-01-01 ~ 2023-12-31
342,243 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
512,145 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
51,215 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
51,215 GBP2023-12-31
Intangible Assets
Net goodwill
460,930 GBP2023-12-31
512,145 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,180,747 GBP2023-12-31
1,096,786 GBP2022-12-31
Plant and equipment
2,194,888 GBP2023-12-31
2,207,277 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,375,635 GBP2023-12-31
3,304,063 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-55,461 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-55,461 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
441,980 GBP2023-12-31
390,058 GBP2022-12-31
Plant and equipment
1,661,385 GBP2023-12-31
1,599,734 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,158,486 GBP2023-12-31
1,989,792 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
51,922 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
55,121 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
116,772 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
223,815 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-55,121 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-55,121 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
55,121 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
738,767 GBP2023-12-31
706,728 GBP2022-12-31
Improvements to leasehold property
-55,121 GBP2023-12-31
Plant and equipment
533,503 GBP2023-12-31
607,543 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
409,978 GBP2022-12-31
Investments in Group Undertakings
286,138 GBP2022-12-31
Finished Goods
5,355,796 GBP2023-12-31
5,265,486 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,134,420 GBP2023-12-31
2,512,093 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
368,218 GBP2023-12-31
1,748,290 GBP2022-12-31
Other Debtors
Current
50,895 GBP2023-12-31
4,088 GBP2022-12-31
Prepayments/Accrued Income
Current
48,539 GBP2023-12-31
42,712 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,602,072 GBP2023-12-31
Amounts falling due within one year, Current
4,307,183 GBP2022-12-31
Trade Creditors/Trade Payables
Current
148,281 GBP2023-12-31
110,507 GBP2022-12-31
Amounts owed to group undertakings
Current
6,986,454 GBP2023-12-31
5,468,667 GBP2022-12-31
Corporation Tax Payable
Current
184,658 GBP2023-12-31
271,409 GBP2022-12-31
Other Taxation & Social Security Payable
Current
74,164 GBP2023-12-31
53,661 GBP2022-12-31
Other Creditors
Current
180,360 GBP2023-12-31
143,014 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
273,018 GBP2023-12-31
267,209 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
44,108 GBP2023-12-31
24,202 GBP2022-12-31
Between one and five year
6,971 GBP2023-12-31
20,505 GBP2022-12-31
All periods
51,079 GBP2023-12-31
44,707 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
155,236 GBP2023-12-31
156,254 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
155,236 GBP2023-12-31
156,254 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,500,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,547,444 GBP2023-01-01 ~ 2023-12-31