32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
10,722,750 GBP2024-01-01 ~ 2024-12-31
11,142,701 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,628,369 GBP2024-01-01 ~ 2024-12-31
7,565,141 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,094,381 GBP2024-01-01 ~ 2024-12-31
3,577,560 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,311,884 GBP2024-01-01 ~ 2024-12-31
2,031,111 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
782,497 GBP2024-01-01 ~ 2024-12-31
1,546,449 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
49,320 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
852,613 GBP2024-01-01 ~ 2024-12-31
1,553,931 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
222,753 GBP2024-01-01 ~ 2024-12-31
373,174 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
629,860 GBP2024-01-01 ~ 2024-12-31
1,180,757 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,452,403 GBP2024-12-31
4,177,043 GBP2023-12-31
3,623,286 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-354,500 GBP2024-01-01 ~ 2024-12-31
-627,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
65,438 GBP2024-12-31
74,918 GBP2023-12-31
Property, Plant & Equipment
98,545 GBP2024-12-31
102,448 GBP2023-12-31
Investment Property
288,500 GBP2024-12-31
299,200 GBP2023-12-31
Fixed Assets
452,483 GBP2024-12-31
476,566 GBP2023-12-31
Total Inventories
1,806,873 GBP2024-12-31
833,517 GBP2023-12-31
Debtors
1,302,762 GBP2024-12-31
1,365,011 GBP2023-12-31
Current assets - Investments
535,306 GBP2024-12-31
503,809 GBP2023-12-31
Cash at bank and in hand
2,225,762 GBP2024-12-31
2,693,732 GBP2023-12-31
Current Assets
5,870,703 GBP2024-12-31
5,396,069 GBP2023-12-31
Creditors
Current
1,752,165 GBP2024-12-31
1,576,565 GBP2023-12-31
Net Current Assets/Liabilities
4,118,538 GBP2024-12-31
3,819,504 GBP2023-12-31
Total Assets Less Current Liabilities
4,571,021 GBP2024-12-31
4,296,070 GBP2023-12-31
Net Assets/Liabilities
4,549,090 GBP2024-12-31
4,273,730 GBP2023-12-31
Equity
Called up share capital
36,000 GBP2024-12-31
36,000 GBP2023-12-31
Share premium
60,687 GBP2024-12-31
60,687 GBP2023-12-31
Equity
4,549,090 GBP2024-12-31
4,273,730 GBP2023-12-31
Wages/Salaries
1,334,540 GBP2024-01-01 ~ 2024-12-31
1,208,551 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
141,521 GBP2024-01-01 ~ 2024-12-31
123,227 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
103,300 GBP2024-01-01 ~ 2024-12-31
97,412 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,579,361 GBP2024-01-01 ~ 2024-12-31
1,429,190 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
332024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Director Remuneration
188,964 GBP2024-01-01 ~ 2024-12-31
247,316 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
59,153 GBP2024-01-01 ~ 2024-12-31
49,491 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,000 GBP2024-01-01 ~ 2024-12-31
12,750 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
223,162 GBP2024-01-01 ~ 2024-12-31
361,537 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
21,413 GBP2024-12-31
16,480 GBP2023-12-31
Development expenditure
129,948 GBP2024-12-31
129,278 GBP2023-12-31
Intangible Assets - Gross Cost
151,361 GBP2024-12-31
145,758 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
10,122 GBP2024-12-31
8,154 GBP2023-12-31
Development expenditure
75,801 GBP2024-12-31
62,686 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
85,923 GBP2024-12-31
70,840 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,968 GBP2024-01-01 ~ 2024-12-31
Development expenditure
13,115 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
15,083 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
11,291 GBP2024-12-31
8,326 GBP2023-12-31
Development expenditure
54,147 GBP2024-12-31
66,592 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
30,715 GBP2024-12-31
43,640 GBP2023-12-31
Furniture and fittings
164,584 GBP2024-12-31
132,179 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
195,299 GBP2024-12-31
175,819 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-20,125 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-15,645 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-35,770 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
19,529 GBP2024-12-31
28,646 GBP2023-12-31
Furniture and fittings
77,225 GBP2024-12-31
44,725 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
96,754 GBP2024-12-31
73,371 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
11,008 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
48,145 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
59,153 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-20,125 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-15,645 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-35,770 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
11,186 GBP2024-12-31
14,994 GBP2023-12-31
Furniture and fittings
87,359 GBP2024-12-31
87,454 GBP2023-12-31
Investment Property - Fair Value Model
288,500 GBP2024-12-31
299,200 GBP2023-12-31
Merchandise
1,806,873 GBP2024-12-31
833,517 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,134,419 GBP2024-12-31
1,209,952 GBP2023-12-31
Prepayments/Accrued Income
Current
358 GBP2024-12-31
273 GBP2023-12-31
Prepayments
Current
167,985 GBP2024-12-31
154,786 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,302,762 GBP2024-12-31
1,365,011 GBP2023-12-31
Trade Creditors/Trade Payables
Current
854,012 GBP2024-12-31
419,681 GBP2023-12-31
Corporation Tax Payable
Current
223,162 GBP2024-12-31
363,032 GBP2023-12-31
Other Taxation & Social Security Payable
Current
190,663 GBP2024-12-31
209,560 GBP2023-12-31
Other Creditors
Current
226 GBP2024-12-31
400 GBP2023-12-31
Accrued Liabilities
Current
348,714 GBP2024-12-31
496,380 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
73,300 GBP2024-12-31
Between one and five year
3,827 GBP2024-12-31
77,127 GBP2023-12-31
All periods
77,127 GBP2024-12-31
77,127 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
21,931 GBP2024-12-31
22,340 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,931 GBP2024-12-31
22,340 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-12-31
Class 2 ordinary share
5,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
629,860 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-354,500 GBP2024-01-01 ~ 2024-12-31