32990 - Other Manufacturing N.e.c.
Cost of Sales
-9,085,222 GBP2024-01-01 ~ 2024-12-31
-9,371,740 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-609,016 GBP2024-01-01 ~ 2024-12-31
-522,454 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,426,012 GBP2024-01-01 ~ 2024-12-31
-4,154,413 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
330,857 GBP2024-01-01 ~ 2024-12-31
662,159 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
231,629 GBP2024-01-01 ~ 2024-12-31
535,943 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-324,000 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-385,624 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,668,500 GBP2024-12-31
5,760,871 GBP2023-12-31
Intangible Assets
Other
42,858 GBP2024-12-31
61,693 GBP2023-12-31
Property, Plant & Equipment
1,042,122 GBP2024-12-31
983,527 GBP2023-12-31
Fixed Assets
1,084,980 GBP2024-12-31
1,045,220 GBP2023-12-31
Debtors
3,108,082 GBP2024-12-31
2,177,106 GBP2023-12-31
Cash at bank and in hand
1,514,932 GBP2024-12-31
2,594,824 GBP2023-12-31
Current Assets
5,681,520 GBP2024-12-31
5,849,193 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-890,762 GBP2024-12-31
-894,253 GBP2023-12-31
Net Current Assets/Liabilities
4,790,758 GBP2024-12-31
4,954,940 GBP2023-12-31
Total Assets Less Current Liabilities
5,875,738 GBP2024-12-31
6,000,160 GBP2023-12-31
Net Assets/Liabilities
5,668,600 GBP2024-12-31
5,760,971 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Equity
5,668,600 GBP2024-12-31
5,760,971 GBP2023-12-31
Audit Fees/Expenses
9,750 GBP2024-01-01 ~ 2024-12-31
9,708 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
322024-01-01 ~ 2024-12-31
302023-01-01 ~ 2023-12-31
Wages/Salaries
1,400,712 GBP2024-01-01 ~ 2024-12-31
1,260,366 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
274,066 GBP2024-01-01 ~ 2024-12-31
146,286 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,823,420 GBP2024-01-01 ~ 2024-12-31
1,534,452 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
265,264 GBP2024-01-01 ~ 2024-12-31
258,899 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-31,741 GBP2024-01-01 ~ 2024-12-31
-81,651 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
94,175 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,591,938 GBP2024-12-31
3,292,044 GBP2023-12-31
Furniture and fittings
71,146 GBP2024-12-31
63,063 GBP2023-12-31
Motor vehicles
190,368 GBP2024-12-31
150,373 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,853,452 GBP2024-12-31
3,505,480 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,616,057 GBP2024-12-31
2,344,508 GBP2023-12-31
Furniture and fittings
60,282 GBP2024-12-31
56,470 GBP2023-12-31
Motor vehicles
134,991 GBP2024-12-31
120,975 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,811,330 GBP2024-12-31
2,521,953 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
271,549 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,812 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
14,016 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
289,377 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
975,881 GBP2024-12-31
947,536 GBP2023-12-31
Furniture and fittings
10,864 GBP2024-12-31
6,593 GBP2023-12-31
Motor vehicles
55,377 GBP2024-12-31
29,398 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
542,856 GBP2024-12-31
665,721 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,010,728 GBP2024-12-31
1,198,522 GBP2023-12-31
Other Debtors
Current
24,904 GBP2024-12-31
174,965 GBP2023-12-31
Prepayments/Accrued Income
Current
529,594 GBP2024-12-31
137,898 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,108,082 GBP2024-12-31
2,177,106 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
14,355 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
28,307 GBP2024-12-31
21,504 GBP2023-12-31
Trade Creditors/Trade Payables
Current
364,665 GBP2024-12-31
308,741 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
76,771 GBP2023-12-31
Corporation Tax Payable
Current
105,697 GBP2024-12-31
212,438 GBP2023-12-31
Other Taxation & Social Security Payable
Current
71,108 GBP2024-12-31
91,757 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
306,630 GBP2024-12-31
183,042 GBP2023-12-31
Creditors
Current
890,762 GBP2024-12-31
894,253 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
32,742 GBP2024-12-31
33,052 GBP2023-12-31
Bank Overdrafts
14,355 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
Current
14,355 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
32,749 GBP2024-12-31
25,043 GBP2023-12-31
Minimum gross finance lease payments owing
70,821 GBP2024-12-31
63,848 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
61,049 GBP2024-12-31
54,556 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
230,527 GBP2024-12-31
72,276 GBP2023-12-31
Between two and five year
356,627 GBP2024-12-31
423,280 GBP2023-12-31
More than five year
0 GBP2024-12-31
3,670 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
587,154 GBP2024-12-31
499,226 GBP2023-12-31