32990 - Other Manufacturing N.e.c.
Administrative Expenses
-1,254,849 GBP2024-01-01 ~ 2024-12-31
-1,171,192 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
436,627 GBP2024-01-01 ~ 2024-12-31
578,692 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
421,396 GBP2024-01-01 ~ 2024-12-31
580,604 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
396,081 GBP2024-01-01 ~ 2024-12-31
567,019 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,452,354 GBP2024-12-31
663,882 GBP2023-12-31
Fixed Assets - Investments
500 GBP2024-12-31
500 GBP2023-12-31
Fixed Assets
1,452,854 GBP2024-12-31
664,382 GBP2023-12-31
Debtors
129,984 GBP2023-12-31
Cash at bank and in hand
1,062,436 GBP2024-12-31
1,074,446 GBP2023-12-31
Current Assets
1,362,809 GBP2024-12-31
1,204,430 GBP2023-12-31
Net Current Assets/Liabilities
-1,038,066 GBP2024-12-31
-173,474 GBP2023-12-31
Total Assets Less Current Liabilities
414,788 GBP2024-12-31
490,908 GBP2023-12-31
Net Assets/Liabilities
414,788 GBP2024-12-31
471,775 GBP2023-12-31
Equity
Called up share capital
5,000 GBP2024-12-31
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Revaluation reserve
292,800 GBP2024-12-31
293,000 GBP2023-12-31
293,200 GBP2022-12-31
Retained earnings (accumulated losses)
116,988 GBP2024-12-31
173,775 GBP2023-12-31
238,162 GBP2022-12-31
Equity
414,788 GBP2024-12-31
471,775 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
396,081 GBP2024-01-01 ~ 2024-12-31
567,019 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-631,606 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-453,068 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
4,500 GBP2024-01-01 ~ 2024-12-31
7,387 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
62024-01-01 ~ 2024-12-31
72023-01-01 ~ 2023-12-31
Wages/Salaries
441,018 GBP2024-01-01 ~ 2024-12-31
528,331 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,103 GBP2024-01-01 ~ 2024-12-31
28,413 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
556,884 GBP2024-01-01 ~ 2024-12-31
630,130 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
441,018 GBP2024-01-01 ~ 2024-12-31
528,331 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-22,508 GBP2024-01-01 ~ 2024-12-31
-3,154 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,355,098 GBP2024-12-31
428,540 GBP2023-12-31
Plant and equipment
761,987 GBP2024-12-31
761,987 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,117,085 GBP2024-12-31
1,190,527 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
580,128 GBP2024-12-31
448,281 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
664,731 GBP2024-12-31
526,645 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
6,239 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
131,847 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
138,086 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,270,495 GBP2024-12-31
350,176 GBP2023-12-31
Plant and equipment
181,859 GBP2024-12-31
313,706 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
94,804 GBP2024-12-31
50,753 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
6,510 GBP2023-12-31
Prepayments/Accrued Income
Current
202,194 GBP2024-12-31
72,721 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
3,375 GBP2024-12-31
0 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
300,373 GBP2024-12-31
129,984 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
290,750 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
174,810 GBP2024-12-31
358,270 GBP2023-12-31
Amounts owed to group undertakings
Current
1,738,424 GBP2024-12-31
926,010 GBP2023-12-31
Corporation Tax Payable
Current
47,823 GBP2024-12-31
16,739 GBP2023-12-31
Other Taxation & Social Security Payable
Current
67,967 GBP2024-12-31
11,812 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
76,958 GBP2024-12-31
60,930 GBP2023-12-31
Creditors
Current
2,400,875 GBP2024-12-31
1,377,904 GBP2023-12-31
Bank Overdrafts
290,750 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
Current
290,750 GBP2024-12-31
0 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
5,000 shares2024-12-31
5,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
59,731 GBP2024-12-31
0 GBP2023-12-31
Between two and five year
127,533 GBP2024-12-31
0 GBP2023-12-31