32990 - Other Manufacturing N.e.c.
Cost of Sales
-14,897,000 GBP2022-06-01 ~ 2023-05-31
-11,964,000 GBP2021-06-01 ~ 2022-05-31
Distribution Costs
-96,000 GBP2022-06-01 ~ 2023-05-31
-95,000 GBP2021-06-01 ~ 2022-05-31
Administrative Expenses
-1,389,000 GBP2022-06-01 ~ 2023-05-31
-1,266,000 GBP2021-06-01 ~ 2022-05-31
Other Interest Receivable/Similar Income (Finance Income)
295,000 GBP2022-06-01 ~ 2023-05-31
425,000 GBP2021-06-01 ~ 2022-05-31
Profit/Loss on Ordinary Activities Before Tax
1,204,000 GBP2022-06-01 ~ 2023-05-31
1,746,000 GBP2021-06-01 ~ 2022-05-31
Profit/Loss
946,000 GBP2022-06-01 ~ 2023-05-31
1,451,000 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment
354,000 GBP2023-05-31
315,000 GBP2022-05-31
Debtors
4,420,000 GBP2023-05-31
4,165,000 GBP2022-05-31
Cash at bank and in hand
110,000 GBP2023-05-31
325,000 GBP2022-05-31
Current Assets
8,899,000 GBP2023-05-31
10,365,000 GBP2022-05-31
Creditors
Current, Amounts falling due within one year
-4,403,000 GBP2023-05-31
-4,356,000 GBP2022-05-31
Net Current Assets/Liabilities
4,496,000 GBP2023-05-31
6,009,000 GBP2022-05-31
Total Assets Less Current Liabilities
4,850,000 GBP2023-05-31
6,324,000 GBP2022-05-31
Creditors
Non-current, Amounts falling due after one year
-1,144,000 GBP2023-05-31
-1,865,000 GBP2022-05-31
Net Assets/Liabilities
3,638,000 GBP2023-05-31
4,421,000 GBP2022-05-31
Equity
Called up share capital
1,000 GBP2023-05-31
1,000 GBP2022-05-31
1,000 GBP2021-05-31
Capital redemption reserve
250,000 GBP2023-05-31
250,000 GBP2022-05-31
250,000 GBP2021-05-31
Retained earnings (accumulated losses)
3,387,000 GBP2023-05-31
4,170,000 GBP2022-05-31
4,436,000 GBP2021-05-31
Equity
3,638,000 GBP2023-05-31
4,421,000 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
946,000 GBP2022-06-01 ~ 2023-05-31
1,451,000 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-1,717,000 GBP2021-06-01 ~ 2022-05-31
Dividends Paid
-1,729,000 GBP2022-06-01 ~ 2023-05-31
Audit Fees/Expenses
12,000 GBP2022-06-01 ~ 2023-05-31
10,000 GBP2021-06-01 ~ 2022-05-31
Average Number of Employees
4092022-06-01 ~ 2023-05-31
3702021-06-01 ~ 2022-05-31
Wages/Salaries
10,758,000 GBP2022-06-01 ~ 2023-05-31
8,654,000 GBP2021-06-01 ~ 2022-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
257,000 GBP2022-06-01 ~ 2023-05-31
238,000 GBP2021-06-01 ~ 2022-05-31
Staff Costs/Employee Benefits Expense
12,003,000 GBP2022-06-01 ~ 2023-05-31
9,648,000 GBP2021-06-01 ~ 2022-05-31
Director Remuneration
14,000 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,000 GBP2022-06-01 ~ 2023-05-31
-28,000 GBP2021-06-01 ~ 2022-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
421,000 GBP2023-05-31
400,000 GBP2022-05-31
Plant and equipment
599,000 GBP2023-05-31
486,000 GBP2022-05-31
Furniture and fittings
196,000 GBP2023-05-31
159,000 GBP2022-05-31
Property, Plant & Equipment - Gross Cost
1,216,000 GBP2023-05-31
1,045,000 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
273,000 GBP2023-05-31
221,000 GBP2022-05-31
Plant and equipment
447,000 GBP2023-05-31
392,000 GBP2022-05-31
Furniture and fittings
142,000 GBP2023-05-31
117,000 GBP2022-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
862,000 GBP2023-05-31
730,000 GBP2022-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
52,000 GBP2022-06-01 ~ 2023-05-31
Plant and equipment
55,000 GBP2022-06-01 ~ 2023-05-31
Furniture and fittings
25,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
132,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
148,000 GBP2023-05-31
179,000 GBP2022-05-31
Plant and equipment
152,000 GBP2023-05-31
94,000 GBP2022-05-31
Furniture and fittings
54,000 GBP2023-05-31
42,000 GBP2022-05-31
Trade Debtors/Trade Receivables
Current
3,952,000 GBP2023-05-31
3,835,000 GBP2022-05-31
Prepayments/Accrued Income
Current
394,000 GBP2023-05-31
321,000 GBP2022-05-31
Debtors - Deferred Tax Asset
Current
74,000 GBP2023-05-31
9,000 GBP2022-05-31
Debtors
Current, Amounts falling due within one year
4,420,000 GBP2023-05-31
4,165,000 GBP2022-05-31
Bank Borrowings
1,896,000 GBP2023-05-31
2,594,000 GBP2022-05-31
Bank Overdrafts
1,108,000 GBP2023-05-31
1,356,000 GBP2022-05-31
Total Borrowings
Current
1,860,000 GBP2023-05-31
Non-current
1,144,000 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
1,860,000 GBP2023-05-31
2,085,000 GBP2022-05-31
Trade Creditors/Trade Payables
Current
358,000 GBP2023-05-31
387,000 GBP2022-05-31
Amounts owed to group undertakings
Current
28,000 GBP2023-05-31
209,000 GBP2022-05-31
Corporation Tax Payable
Current
137,000 GBP2023-05-31
171,000 GBP2022-05-31
Other Taxation & Social Security Payable
Current
640,000 GBP2023-05-31
656,000 GBP2022-05-31
Other Creditors
Current
214,000 GBP2023-05-31
199,000 GBP2022-05-31
Accrued Liabilities/Deferred Income
Current
1,166,000 GBP2023-05-31
649,000 GBP2022-05-31
Creditors
Current
4,403,000 GBP2023-05-31
4,356,000 GBP2022-05-31
Bank Borrowings/Overdrafts
Non-current
1,144,000 GBP2023-05-31
1,865,000 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
248,000 GBP2023-05-31
281,000 GBP2022-05-31
Between two and five year
652,000 GBP2023-05-31
164,000 GBP2022-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
900,000 GBP2023-05-31
445,000 GBP2022-05-31