32990 - Other Manufacturing N.e.c.
Cost of Sales
-29,148,996 GBP2024-01-01 ~ 2024-12-31
-26,413,864 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-11,137,240 GBP2024-01-01 ~ 2024-12-31
-9,114,601 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2024-12-31
84 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,378,091 GBP2024-01-01 ~ 2024-12-31
2,371,839 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,674,180 GBP2024-01-01 ~ 2024-12-31
1,769,386 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,766,527 GBP2024-12-31
5,325,240 GBP2023-12-31
Debtors
17,237,163 GBP2024-12-31
12,257,116 GBP2023-12-31
Cash at bank and in hand
0 GBP2024-12-31
175,087 GBP2023-12-31
Current Assets
25,050,492 GBP2024-12-31
19,067,245 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-14,321,185 GBP2024-12-31
Net Current Assets/Liabilities
10,729,307 GBP2024-12-31
9,223,564 GBP2023-12-31
Total Assets Less Current Liabilities
14,495,834 GBP2024-12-31
14,548,804 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2024-12-31
Net Assets/Liabilities
13,751,895 GBP2024-12-31
12,248,816 GBP2023-12-31
Equity
Called up share capital
500 GBP2024-12-31
500 GBP2023-12-31
500 GBP2022-12-31
Other miscellaneous reserve
1,389,846 GBP2024-12-31
100 GBP2023-12-31
Retained earnings (accumulated losses)
12,361,549 GBP2024-12-31
12,248,216 GBP2023-12-31
10,382,350 GBP2022-12-31
Equity
13,751,895 GBP2024-12-31
12,248,816 GBP2023-12-31
Revaluation reserve
0 GBP2024-12-31
0 GBP2023-12-31
296,160 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,674,180 GBP2024-01-01 ~ 2024-12-31
1,769,386 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-199,680 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-166,470 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
28,000 GBP2024-01-01 ~ 2024-12-31
27,250 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
802024-01-01 ~ 2024-12-31
652023-01-01 ~ 2023-12-31
Wages/Salaries
2,588,692 GBP2024-01-01 ~ 2024-12-31
2,324,951 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
40,867 GBP2024-01-01 ~ 2024-12-31
29,207 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,928,799 GBP2024-01-01 ~ 2024-12-31
2,618,098 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
325,900 GBP2024-01-01 ~ 2024-12-31
572,128 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-326,438 GBP2024-01-01 ~ 2024-12-31
54 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
65,301 GBP2024-12-31
1,986,812 GBP2023-12-31
Plant and equipment
8,385,712 GBP2024-12-31
8,265,292 GBP2023-12-31
Furniture and fittings
3,338,932 GBP2024-12-31
2,920,148 GBP2023-12-31
Motor vehicles
144,706 GBP2024-12-31
161,962 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,934,651 GBP2024-12-31
13,334,214 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-146,074 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-17,256 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,084,841 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
29,786 GBP2024-12-31
1,179,418 GBP2023-12-31
Plant and equipment
5,114,074 GBP2024-12-31
4,585,583 GBP2023-12-31
Furniture and fittings
2,881,614 GBP2024-12-31
2,108,881 GBP2023-12-31
Motor vehicles
142,650 GBP2024-12-31
135,092 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,168,124 GBP2024-12-31
8,008,974 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
59,996 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
643,152 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
772,733 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
11,575 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,487,456 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-114,661 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-4,017 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,328,306 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
35,515 GBP2024-12-31
807,394 GBP2023-12-31
Plant and equipment
3,271,638 GBP2024-12-31
3,679,709 GBP2023-12-31
Furniture and fittings
457,318 GBP2024-12-31
811,267 GBP2023-12-31
Motor vehicles
2,056 GBP2024-12-31
26,870 GBP2023-12-31
Finished Goods/Goods for Resale
7,129,771 GBP2024-12-31
5,729,132 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
11,613,167 GBP2024-12-31
9,921,166 GBP2023-12-31
Other Debtors
Current
5,407,756 GBP2024-12-31
1,945,250 GBP2023-12-31
Prepayments/Accrued Income
Current
216,240 GBP2024-12-31
390,700 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
17,237,163 GBP2024-12-31
Amounts falling due within one year, Current
12,257,116 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
37,250 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-12-31
480,120 GBP2023-12-31
Other Remaining Borrowings
Current
2,875,044 GBP2024-12-31
3,153,400 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,979,646 GBP2024-12-31
1,851,026 GBP2023-12-31
Amounts owed to group undertakings
Current
2,192,596 GBP2024-12-31
0 GBP2023-12-31
Corporation Tax Payable
Current
379,985 GBP2024-12-31
282,192 GBP2023-12-31
Other Taxation & Social Security Payable
Current
761,150 GBP2024-12-31
869,091 GBP2023-12-31
Other Creditors
Current
0 GBP2024-12-31
110,645 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
5,095,514 GBP2024-12-31
3,097,207 GBP2023-12-31
Creditors
Current
14,321,185 GBP2024-12-31
9,843,681 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
1,217,247 GBP2023-12-31
Bank Overdrafts
37,250 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
2,912,294 GBP2024-12-31
3,153,400 GBP2023-12-31
Current
2,912,294 GBP2024-12-31
3,153,400 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2024-12-31
480,120 GBP2023-12-31
Minimum gross finance lease payments owing
0 GBP2024-12-31
1,697,367 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
500 shares2024-12-31
500 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,878,833 GBP2024-12-31
56,218 GBP2023-12-31
Between two and five year
6,838,916 GBP2024-12-31
47,839 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,717,749 GBP2024-12-31
104,057 GBP2023-12-31