32990 - Other Manufacturing N.e.c.
Average Number of Employees
1322024-01-01 ~ 2024-12-31
1212023-01-01 ~ 2023-12-31
Turnover/Revenue
35,559,000 GBP2024-01-01 ~ 2024-12-31
36,965,882 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-19,915,040 GBP2024-01-01 ~ 2024-12-31
-21,799,775 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
15,643,960 GBP2024-01-01 ~ 2024-12-31
15,166,107 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-826,885 GBP2024-01-01 ~ 2024-12-31
-608,774 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,756,912 GBP2024-01-01 ~ 2024-12-31
-9,011,937 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
7,060,163 GBP2024-01-01 ~ 2024-12-31
5,545,396 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
6,833,171 GBP2024-01-01 ~ 2024-12-31
5,347,880 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
5,124,539 GBP2024-01-01 ~ 2024-12-31
4,490,264 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,124,539 GBP2024-01-01 ~ 2024-12-31
4,490,264 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,945,182 GBP2024-12-31
3,947,651 GBP2023-12-31
Fixed Assets
3,945,182 GBP2024-12-31
3,947,651 GBP2023-12-31
Total Inventories
3,694,229 GBP2024-12-31
2,914,262 GBP2023-12-31
Debtors
Current
24,475,939 GBP2024-12-31
22,799,696 GBP2023-12-31
Cash at bank and in hand
448,770 GBP2024-12-31
3,359,717 GBP2023-12-31
Current Assets
28,618,938 GBP2024-12-31
29,073,675 GBP2023-12-31
Net Current Assets/Liabilities
19,149,156 GBP2024-12-31
14,242,475 GBP2023-12-31
Total Assets Less Current Liabilities
23,094,338 GBP2024-12-31
18,190,126 GBP2023-12-31
Net Assets/Liabilities
22,723,418 GBP2024-12-31
17,598,879 GBP2023-12-31
Equity
Called up share capital
960 GBP2024-12-31
960 GBP2023-12-31
960 GBP2023-01-01
Share premium
41,940 GBP2024-12-31
41,940 GBP2023-12-31
41,940 GBP2023-01-01
Capital redemption reserve
1,085,338 GBP2024-12-31
1,085,338 GBP2023-12-31
1,085,338 GBP2023-01-01
Retained earnings (accumulated losses)
21,595,180 GBP2024-12-31
16,470,641 GBP2023-12-31
11,980,377 GBP2023-01-01
Equity
22,723,418 GBP2024-12-31
17,598,879 GBP2023-12-31
13,108,615 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
5,124,539 GBP2024-01-01 ~ 2024-12-31
4,490,264 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,124,539 GBP2024-01-01 ~ 2024-12-31
4,490,264 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
54,300 GBP2024-01-01 ~ 2024-12-31
69,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,878,808 GBP2024-01-01 ~ 2024-12-31
7,362,461 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
680,381 GBP2024-01-01 ~ 2024-12-31
596,244 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,028,754 GBP2024-01-01 ~ 2024-12-31
8,339,501 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
222,180 GBP2024-01-01 ~ 2024-12-31
585,774 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,310 GBP2024-01-01 ~ 2024-12-31
22,662 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,708,293 GBP2024-01-01 ~ 2024-12-31
1,260,812 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
89,084 GBP2023-12-31
Plant and equipment
7,772,909 GBP2024-12-31
7,317,227 GBP2023-12-31
Furniture and fittings
445,981 GBP2024-12-31
443,449 GBP2023-12-31
Office equipment
20,028 GBP2024-12-31
18,378 GBP2023-12-31
Computers
411,081 GBP2024-12-31
390,904 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,649,999 GBP2024-12-31
8,259,042 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,706,166 GBP2023-12-31
Furniture and fittings
278,256 GBP2023-12-31
Office equipment
17,572 GBP2023-12-31
Computers
309,397 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,311,391 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
329,162 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
28,386 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
393,426 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,035,328 GBP2024-12-31
Furniture and fittings
306,642 GBP2024-12-31
Office equipment
18,457 GBP2024-12-31
Computers
344,390 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,704,817 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
3,737,581 GBP2024-12-31
3,611,061 GBP2023-12-31
Furniture and fittings
139,339 GBP2024-12-31
165,193 GBP2023-12-31
Office equipment
1,571 GBP2024-12-31
806 GBP2023-12-31
Computers
66,691 GBP2024-12-31
81,507 GBP2023-12-31
Buildings
89,084 GBP2023-12-31
Raw materials and consumables
2,228,055 GBP2024-12-31
2,097,882 GBP2023-12-31
Value of work in progress
670,593 GBP2024-12-31
511,587 GBP2023-12-31
Finished Goods/Goods for Resale
795,581 GBP2024-12-31
304,793 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,994,766 GBP2024-12-31
6,968,776 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13,682,845 GBP2024-12-31
13,769,406 GBP2023-12-31
Other Debtors
Current
20,724 GBP2024-12-31
12,178 GBP2023-12-31
Other Remaining Borrowings
Current
1,024,736 GBP2024-12-31
Trade Creditors/Trade Payables
Current
3,130,637 GBP2024-12-31
3,308,088 GBP2023-12-31
Amounts owed to group undertakings
Current
5,184,875 GBP2023-12-31
Corporation Tax Payable
Current
2,266,565 GBP2024-12-31
550,623 GBP2023-12-31
Taxation/Social Security Payable
Current
434,100 GBP2024-12-31
564,702 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
36,207 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,613,744 GBP2024-12-31
5,186,705 GBP2023-12-31
Creditors
Current
9,469,782 GBP2024-12-31
14,831,200 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,017 GBP2023-12-31
Minimum gross finance lease payments owing
39,224 GBP2023-12-31
Net Deferred Tax Liability/Asset
-370,920 GBP2024-12-31
-378,230 GBP2023-12-31
-356,237 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
7,310 GBP2024-01-01 ~ 2024-12-31
-22,662 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
960 shares2024-12-31
960 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
960 GBP2024-01-01 ~ 2024-12-31
960 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,036,300 GBP2024-12-31
1,036,300 GBP2023-12-31
Between one and five year
4,128,000 GBP2024-12-31
4,128,000 GBP2023-12-31
More than five year
3,268,000 GBP2024-12-31
4,300,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,432,300 GBP2024-12-31
9,464,300 GBP2023-12-31