32990 - Other Manufacturing N.e.c.
Cost of Sales
-16,668,580 GBP2023-05-01 ~ 2024-08-31
-11,746,620 GBP2022-05-01 ~ 2023-04-30
Distribution Costs
-1,246,890 GBP2023-05-01 ~ 2024-08-31
-1,192,068 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
-8,949,565 GBP2023-05-01 ~ 2024-08-31
-6,599,873 GBP2022-05-01 ~ 2023-04-30
Other Interest Receivable/Similar Income (Finance Income)
263 GBP2023-05-01 ~ 2024-08-31
0 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
-1,451,408 GBP2023-05-01 ~ 2024-08-31
-359,058 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
-1,113,244 GBP2023-05-01 ~ 2024-08-31
-336,368 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
-1,113,244 GBP2023-05-01 ~ 2024-08-31
-336,368 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
7,362,610 GBP2024-08-31
7,996,161 GBP2023-04-30
Investment Property
2,965,000 GBP2024-08-31
3,075,000 GBP2023-04-30
Fixed Assets - Investments
22,783 GBP2024-08-31
10,783 GBP2023-04-30
Fixed Assets
10,350,393 GBP2024-08-31
11,081,944 GBP2023-04-30
Debtors
4,333,888 GBP2024-08-31
5,596,922 GBP2023-04-30
Cash at bank and in hand
1,096,698 GBP2024-08-31
24,954 GBP2023-04-30
Current Assets
10,950,165 GBP2024-08-31
13,767,748 GBP2023-04-30
Creditors
Current, Amounts falling due within one year
-4,963,400 GBP2023-04-30
Net Current Assets/Liabilities
3,943,416 GBP2024-08-31
8,804,348 GBP2023-04-30
Total Assets Less Current Liabilities
14,293,809 GBP2024-08-31
19,886,292 GBP2023-04-30
Net Assets/Liabilities
13,396,862 GBP2024-08-31
14,886,986 GBP2023-04-30
Equity
Called up share capital
100 GBP2024-08-31
100 GBP2023-04-30
100 GBP2022-04-30
Retained earnings (accumulated losses)
13,396,762 GBP2024-08-31
14,886,886 GBP2023-04-30
15,223,254 GBP2022-04-30
Equity
13,396,862 GBP2024-08-31
14,886,986 GBP2023-04-30
Profit/Loss
Retained earnings (accumulated losses)
-1,113,244 GBP2023-05-01 ~ 2024-08-31
-336,368 GBP2022-05-01 ~ 2023-04-30
Dividends Paid
-376,880 GBP2023-05-01 ~ 2024-08-31
Audit Fees/Expenses
35,000 GBP2023-05-01 ~ 2024-08-31
30,000 GBP2022-05-01 ~ 2023-04-30
Average Number of Employees
2192023-05-01 ~ 2024-08-31
2262022-05-01 ~ 2023-04-30
Wages/Salaries
9,722,099 GBP2023-05-01 ~ 2024-08-31
7,199,434 GBP2022-05-01 ~ 2023-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
434,634 GBP2023-05-01 ~ 2024-08-31
341,688 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
11,046,203 GBP2023-05-01 ~ 2024-08-31
8,184,197 GBP2022-05-01 ~ 2023-04-30
Director Remuneration
224,686 GBP2023-05-01 ~ 2024-08-31
39,960 GBP2022-05-01 ~ 2023-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-88,104 GBP2023-05-01 ~ 2024-08-31
148,597 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,690,371 GBP2024-08-31
4,690,371 GBP2023-04-30
Plant and equipment
5,622,578 GBP2024-08-31
5,472,255 GBP2023-04-30
Furniture and fittings
976,287 GBP2024-08-31
938,230 GBP2023-04-30
Motor vehicles
396,779 GBP2024-08-31
409,144 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
13,779,757 GBP2024-08-31
13,539,492 GBP2023-04-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-93,150 GBP2023-05-01 ~ 2024-08-31
Furniture and fittings
0 GBP2023-05-01 ~ 2024-08-31
Motor vehicles
-12,365 GBP2023-05-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-190,515 GBP2023-05-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
641,495 GBP2024-08-31
450,043 GBP2023-04-30
Plant and equipment
4,260,592 GBP2024-08-31
3,785,638 GBP2023-04-30
Furniture and fittings
809,985 GBP2024-08-31
710,431 GBP2023-04-30
Motor vehicles
255,001 GBP2024-08-31
208,099 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,417,147 GBP2024-08-31
5,543,331 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
60,954 GBP2023-05-01 ~ 2024-08-31
Plant and equipment
524,996 GBP2023-05-01 ~ 2024-08-31
Furniture and fittings
99,554 GBP2023-05-01 ~ 2024-08-31
Motor vehicles
55,026 GBP2023-05-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
931,982 GBP2023-05-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-50,042 GBP2023-05-01 ~ 2024-08-31
Furniture and fittings
0 GBP2023-05-01 ~ 2024-08-31
Motor vehicles
-8,124 GBP2023-05-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-58,166 GBP2023-05-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,048,876 GBP2024-08-31
Plant and equipment
1,361,986 GBP2024-08-31
1,686,617 GBP2023-04-30
Furniture and fittings
166,302 GBP2024-08-31
227,799 GBP2023-04-30
Motor vehicles
141,778 GBP2024-08-31
201,045 GBP2023-04-30
Owned/Freehold, Land and buildings
4,240,328 GBP2023-04-30
Land and buildings, Under hire purchased contracts or finance leases
1,384,730 GBP2023-04-30
Investment Property - Fair Value Model
2,965,000 GBP2024-08-31
3,075,000 GBP2023-04-30
Finished Goods/Goods for Resale
2,089,679 GBP2024-08-31
3,396,618 GBP2023-04-30
Trade Debtors/Trade Receivables
Current
2,385,822 GBP2024-08-31
2,464,956 GBP2023-04-30
Amount of corporation tax that is recoverable
Current
172,233 GBP2024-08-31
99,498 GBP2023-04-30
Amounts Owed by Group Undertakings
Current
778,776 GBP2024-08-31
1,671,390 GBP2023-04-30
Other Debtors
Current
537,239 GBP2024-08-31
688,767 GBP2023-04-30
Prepayments/Accrued Income
Current
459,818 GBP2024-08-31
672,311 GBP2023-04-30
Debtors
Amounts falling due within one year, Current
4,333,888 GBP2024-08-31
Current, Amounts falling due within one year
5,596,922 GBP2023-04-30
Bank Borrowings/Overdrafts
Current
5,037,519 GBP2024-08-31
1,523,416 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Current
216,340 GBP2024-08-31
285,797 GBP2023-04-30
Trade Creditors/Trade Payables
Current
1,434,482 GBP2024-08-31
2,671,544 GBP2023-04-30
Amounts owed to group undertakings
Current
8,263 GBP2024-08-31
0 GBP2023-04-30
Other Taxation & Social Security Payable
Current
154,140 GBP2024-08-31
168,004 GBP2023-04-30
Other Creditors
Current
50,878 GBP2024-08-31
51,698 GBP2023-04-30
Accrued Liabilities/Deferred Income
Current
103,187 GBP2024-08-31
259,774 GBP2023-04-30
Creditors
Current
7,006,749 GBP2024-08-31
4,963,400 GBP2023-04-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-08-31
3,654,021 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Non-current
296,225 GBP2024-08-31
592,498 GBP2023-04-30
Creditors
Non-current
296,225 GBP2024-08-31
4,246,519 GBP2023-04-30
Bank Borrowings
5,037,519 GBP2024-08-31
4,402,344 GBP2023-04-30
Bank Overdrafts
0 GBP2024-08-31
775,093 GBP2023-04-30
Total Borrowings
5,037,519 GBP2024-08-31
5,177,437 GBP2023-04-30
Current
5,037,519 GBP2024-08-31
1,523,416 GBP2023-04-30
Non-current
0 GBP2024-08-31
3,654,021 GBP2023-04-30
Minimum gross finance lease payments owing
Amounts falling due within one year
216,340 GBP2024-08-31
285,797 GBP2023-04-30
Minimum gross finance lease payments owing
512,565 GBP2024-08-31
878,295 GBP2023-04-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-05-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-08-31
100 shares2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,565 GBP2024-08-31
59,785 GBP2023-04-30
Between two and five year
0 GBP2024-08-31
47,625 GBP2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,565 GBP2024-08-31
107,410 GBP2023-04-30