32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
59,472,976 GBP2024-04-01 ~ 2025-03-31
45,944,612 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
38,787,992 GBP2024-04-01 ~ 2025-03-31
32,142,629 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
20,684,984 GBP2024-04-01 ~ 2025-03-31
13,801,983 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
15,562,379 GBP2024-04-01 ~ 2025-03-31
11,339,436 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
5,127,605 GBP2024-04-01 ~ 2025-03-31
2,467,547 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
59,962 GBP2024-04-01 ~ 2025-03-31
174,538 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
5,067,643 GBP2024-04-01 ~ 2025-03-31
2,293,009 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,309,641 GBP2024-04-01 ~ 2025-03-31
605,054 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
3,758,002 GBP2024-04-01 ~ 2025-03-31
1,687,955 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
3,758,002 GBP2024-04-01 ~ 2025-03-31
1,687,955 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
4,753,259 GBP2025-03-31
4,418,251 GBP2024-03-31
Total Inventories
3,841,156 GBP2025-03-31
3,273,344 GBP2024-03-31
Debtors
13,514,790 GBP2025-03-31
11,872,513 GBP2024-03-31
Cash at bank and in hand
7,529,419 GBP2025-03-31
1,907,516 GBP2024-03-31
Current Assets
24,885,365 GBP2025-03-31
17,053,373 GBP2024-03-31
Creditors
Current
16,141,672 GBP2025-03-31
10,912,715 GBP2024-03-31
Net Current Assets/Liabilities
8,743,693 GBP2025-03-31
6,140,658 GBP2024-03-31
Total Assets Less Current Liabilities
13,496,952 GBP2025-03-31
10,558,909 GBP2024-03-31
Creditors
Non-current
-916,359 GBP2025-03-31
-1,800,222 GBP2024-03-31
Net Assets/Liabilities
11,774,238 GBP2025-03-31
8,016,236 GBP2024-03-31
Equity
Called up share capital
1,000 GBP2025-03-31
1,000 GBP2024-03-31
1,000 GBP2023-03-31
Retained earnings (accumulated losses)
11,773,238 GBP2025-03-31
8,015,236 GBP2024-03-31
7,827,281 GBP2023-03-31
Equity
11,774,238 GBP2025-03-31
8,016,236 GBP2024-03-31
7,828,281 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-1,500,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,758,002 GBP2024-04-01 ~ 2025-03-31
1,687,955 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
11,783,705 GBP2024-04-01 ~ 2025-03-31
10,150,849 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
1,118,700 GBP2024-04-01 ~ 2025-03-31
978,481 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
222,282 GBP2024-04-01 ~ 2025-03-31
190,606 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
13,124,687 GBP2024-04-01 ~ 2025-03-31
11,319,936 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
3082024-04-01 ~ 2025-03-31
2952023-04-01 ~ 2024-03-31
Director Remuneration
6,281 GBP2024-04-01 ~ 2025-03-31
6,256 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,012,060 GBP2024-04-01 ~ 2025-03-31
787,992 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
30,000 GBP2024-04-01 ~ 2025-03-31
30,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
1,245,737 GBP2024-04-01 ~ 2025-03-31
76,999 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
1,266,911 GBP2024-04-01 ~ 2025-03-31
573,252 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
12,921 GBP2025-03-31
12,921 GBP2024-03-31
Improvements to leasehold property
51,000 GBP2025-03-31
51,000 GBP2024-03-31
Plant and equipment
9,256,645 GBP2025-03-31
8,381,216 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-14,750 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
12,921 GBP2025-03-31
12,921 GBP2024-03-31
Improvements to leasehold property
19,550 GBP2025-03-31
14,450 GBP2024-03-31
Plant and equipment
5,551,805 GBP2025-03-31
4,911,916 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
5,100 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
645,912 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,023 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
31,450 GBP2025-03-31
36,550 GBP2024-03-31
Plant and equipment
3,704,840 GBP2025-03-31
3,469,300 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
377,006 GBP2025-03-31
307,401 GBP2024-03-31
Motor vehicles
1,694,944 GBP2025-03-31
1,451,578 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
11,392,516 GBP2025-03-31
10,204,116 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-179,246 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-193,996 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
301,348 GBP2025-03-31
273,336 GBP2024-03-31
Motor vehicles
753,633 GBP2025-03-31
573,242 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,639,257 GBP2025-03-31
5,785,865 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
28,012 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
333,036 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,012,060 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-152,645 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-158,668 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Furniture and fittings
75,658 GBP2025-03-31
34,065 GBP2024-03-31
Motor vehicles
941,311 GBP2025-03-31
878,336 GBP2024-03-31
Merchandise
1,315,357 GBP2025-03-31
1,334,458 GBP2024-03-31
Value of work in progress
2,525,799 GBP2025-03-31
1,938,886 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
13,192,490 GBP2025-03-31
11,616,788 GBP2024-03-31
Other Debtors
Current
8,184 GBP2025-03-31
4,000 GBP2024-03-31
Prepayments
Current
314,116 GBP2025-03-31
251,725 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
13,514,790 GBP2025-03-31
Amounts falling due within one year, Current
11,872,513 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
830,165 GBP2025-03-31
686,485 GBP2024-03-31
Trade Creditors/Trade Payables
Current
5,149,749 GBP2025-03-31
3,682,706 GBP2024-03-31
Amounts owed to group undertakings
Current
5,181,943 GBP2025-03-31
3,856,639 GBP2024-03-31
Corporation Tax Payable
Current
1,245,738 GBP2025-03-31
76,999 GBP2024-03-31
Other Taxation & Social Security Payable
Current
1,719,983 GBP2025-03-31
1,118,390 GBP2024-03-31
Other Creditors
Current
462,148 GBP2025-03-31
370,292 GBP2024-03-31
Accrued Liabilities
Current
1,551,946 GBP2025-03-31
1,121,204 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
916,359 GBP2025-03-31
1,800,222 GBP2024-03-31
Between one and five year, hire purchase agreements
916,359 GBP2025-03-31
hire purchase agreements
1,746,524 GBP2025-03-31
2,486,707 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
791,433 GBP2025-03-31
522,267 GBP2024-03-31
Between one and five year
1,535,217 GBP2025-03-31
570,875 GBP2024-03-31
All periods
2,326,650 GBP2025-03-31
1,093,142 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
806,355 GBP2025-03-31
742,451 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
3,758,002 GBP2024-04-01 ~ 2025-03-31