32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
15,447,646 GBP2024-01-01 ~ 2024-12-31
17,483,122 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,512,853 GBP2024-01-01 ~ 2024-12-31
11,460,379 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,934,793 GBP2024-01-01 ~ 2024-12-31
6,022,743 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,413,373 GBP2024-01-01 ~ 2024-12-31
2,823,896 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,521,420 GBP2024-01-01 ~ 2024-12-31
3,198,847 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
32,689 GBP2024-01-01 ~ 2024-12-31
21,244 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
19,610 GBP2024-01-01 ~ 2024-12-31
66,681 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,412,466 GBP2024-01-01 ~ 2024-12-31
3,000,490 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
383,592 GBP2024-01-01 ~ 2024-12-31
124,681 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,028,874 GBP2024-01-01 ~ 2024-12-31
2,875,809 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,028,874 GBP2024-01-01 ~ 2024-12-31
2,875,809 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
302,991 GBP2024-12-31
337,493 GBP2023-12-31
Fixed Assets - Investments
627,197 GBP2024-12-31
749,230 GBP2023-12-31
Fixed Assets
930,188 GBP2024-12-31
1,086,723 GBP2023-12-31
Total Inventories
6,712,686 GBP2024-12-31
6,904,156 GBP2023-12-31
Debtors
7,117,890 GBP2024-12-31
7,549,623 GBP2023-12-31
Cash at bank and in hand
2,755,383 GBP2024-12-31
1,496,984 GBP2023-12-31
Current Assets
16,585,959 GBP2024-12-31
15,950,763 GBP2023-12-31
Creditors
Current
2,245,502 GBP2024-12-31
2,921,486 GBP2023-12-31
Net Current Assets/Liabilities
14,340,457 GBP2024-12-31
13,029,277 GBP2023-12-31
Total Assets Less Current Liabilities
15,270,645 GBP2024-12-31
14,116,000 GBP2023-12-31
Net Assets/Liabilities
14,980,746 GBP2024-12-31
13,532,680 GBP2023-12-31
Equity
Called up share capital
14,751 GBP2024-12-31
14,751 GBP2023-12-31
14,751 GBP2022-12-31
Share premium
9,853 GBP2024-12-31
9,853 GBP2023-12-31
9,853 GBP2022-12-31
Retained earnings (accumulated losses)
14,956,142 GBP2024-12-31
13,508,076 GBP2023-12-31
11,584,373 GBP2022-12-31
Equity
14,980,746 GBP2024-12-31
13,532,680 GBP2023-12-31
11,608,977 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-580,808 GBP2024-01-01 ~ 2024-12-31
-952,106 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-580,808 GBP2024-01-01 ~ 2024-12-31
-952,106 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,028,874 GBP2024-01-01 ~ 2024-12-31
2,875,809 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,351,057 GBP2024-01-01 ~ 2024-12-31
2,316,818 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
117,204 GBP2024-01-01 ~ 2024-12-31
283,501 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,468,261 GBP2024-01-01 ~ 2024-12-31
2,600,319 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
532024-01-01 ~ 2024-12-31
532023-01-01 ~ 2023-12-31
Director Remuneration
439,959 GBP2024-01-01 ~ 2024-12-31
474,466 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
87,278 GBP2024-01-01 ~ 2024-12-31
96,931 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,020 GBP2024-01-01 ~ 2024-12-31
22,075 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
390,949 GBP2024-01-01 ~ 2024-12-31
369,462 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
603,117 GBP2024-01-01 ~ 2024-12-31
750,123 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
527,779 GBP2024-12-31
678,131 GBP2023-12-31
Furniture and fittings
110,428 GBP2024-12-31
155,045 GBP2023-12-31
Motor vehicles
98,409 GBP2024-12-31
147,041 GBP2023-12-31
Computers
242,204 GBP2024-12-31
234,607 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
978,820 GBP2024-12-31
1,214,824 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-186,352 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-51,226 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-48,632 GBP2024-01-01 ~ 2024-12-31
Computers
-13,237 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-299,447 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
317,230 GBP2024-12-31
468,101 GBP2023-12-31
Furniture and fittings
90,116 GBP2024-12-31
127,805 GBP2023-12-31
Motor vehicles
66,535 GBP2024-12-31
81,178 GBP2023-12-31
Computers
201,948 GBP2024-12-31
200,247 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
675,829 GBP2024-12-31
877,331 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
35,481 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
13,537 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
23,322 GBP2024-01-01 ~ 2024-12-31
Computers
14,938 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
87,278 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-186,352 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-51,226 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-37,965 GBP2024-01-01 ~ 2024-12-31
Computers
-13,237 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-288,780 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
210,549 GBP2024-12-31
210,030 GBP2023-12-31
Furniture and fittings
20,312 GBP2024-12-31
27,240 GBP2023-12-31
Motor vehicles
31,874 GBP2024-12-31
65,863 GBP2023-12-31
Computers
40,256 GBP2024-12-31
34,360 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
4,267,136 GBP2023-12-31
Investments in Group Undertakings
627,197 GBP2024-12-31
749,230 GBP2023-12-31
Raw Materials
1,354,139 GBP2024-12-31
1,444,502 GBP2023-12-31
Value of work in progress
348 GBP2024-12-31
405 GBP2023-12-31
Finished Goods
5,358,199 GBP2024-12-31
5,459,249 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,110,734 GBP2024-12-31
1,871,464 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
102,890 GBP2024-12-31
Other Debtors
Current
341,787 GBP2024-12-31
896,491 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
89,796 GBP2023-12-31
Prepayments/Accrued Income
Current
90,062 GBP2024-12-31
84,083 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,645,473 GBP2024-12-31
2,941,834 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
293,455 GBP2024-12-31
297,463 GBP2023-12-31
Trade Creditors/Trade Payables
Current
668,621 GBP2024-12-31
1,522,381 GBP2023-12-31
Corporation Tax Payable
Current
90,949 GBP2024-12-31
Other Taxation & Social Security Payable
Current
84,522 GBP2024-12-31
98,318 GBP2023-12-31
Other Creditors
Current
85,035 GBP2024-12-31
58,634 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
454,931 GBP2024-12-31
598,753 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
117,326 GBP2024-12-31
403,390 GBP2023-12-31
Amounts owed to group undertakings
Non-current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
117,326 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
216,758 GBP2024-12-31
206,525 GBP2023-12-31
Between one and five year
480,446 GBP2024-12-31
713,104 GBP2023-12-31
All periods
697,204 GBP2024-12-31
919,629 GBP2023-12-31
Bank Borrowings
Secured
403,390 GBP2024-12-31
695,782 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
72,573 GBP2024-12-31
79,930 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
14,751 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,028,874 GBP2024-01-01 ~ 2024-12-31