32990 - Other Manufacturing N.e.c.
Administrative Expenses
-2,851,300 GBP2024-01-01 ~ 2024-12-31
-3,521,472 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
17,510 GBP2024-01-01 ~ 2024-12-31
3,580 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-617,442 GBP2024-01-01 ~ 2024-12-31
1,905,893 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,276,172 GBP2024-01-01 ~ 2024-12-31
1,452,878 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,276,172 GBP2024-01-01 ~ 2024-12-31
1,452,878 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,085,544 GBP2024-12-31
1,020,404 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
1,085,545 GBP2024-12-31
1,020,405 GBP2023-12-31
Debtors
7,093,468 GBP2024-12-31
5,501,499 GBP2023-12-31
Cash at bank and in hand
1,642,894 GBP2024-12-31
806,585 GBP2023-12-31
Current Assets
9,150,376 GBP2024-12-31
6,647,338 GBP2023-12-31
Creditors
Amounts falling due within one year
-1,750,701 GBP2024-12-31
-1,161,259 GBP2023-12-31
Net Current Assets/Liabilities
7,399,675 GBP2024-12-31
5,486,079 GBP2023-12-31
Total Assets Less Current Liabilities
8,485,220 GBP2024-12-31
6,506,484 GBP2023-12-31
Net Assets/Liabilities
5,188,651 GBP2024-12-31
6,464,823 GBP2023-12-31
Equity
Called up share capital
21,133 GBP2024-12-31
21,133 GBP2023-12-31
21,133 GBP2022-12-31
Capital redemption reserve
28,866 GBP2024-12-31
28,866 GBP2023-12-31
28,866 GBP2022-12-31
Retained earnings (accumulated losses)
5,138,652 GBP2024-12-31
6,414,824 GBP2023-12-31
4,961,946 GBP2022-12-31
Equity
5,188,651 GBP2024-12-31
6,464,823 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,276,172 GBP2024-01-01 ~ 2024-12-31
1,452,878 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
44,615 GBP2024-01-01 ~ 2024-12-31
20,906 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
279,878 GBP2024-01-01 ~ 2024-12-31
276,246 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
492024-01-01 ~ 2024-12-31
462023-01-01 ~ 2023-12-31
Wages/Salaries
2,200,400 GBP2024-01-01 ~ 2024-12-31
2,166,971 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,727 GBP2024-01-01 ~ 2024-12-31
80,555 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,529,262 GBP2024-01-01 ~ 2024-12-31
2,474,198 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
23,146 GBP2024-01-01 ~ 2024-12-31
9,083 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,680,758 GBP2023-12-31
Plant and equipment
746,545 GBP2024-12-31
543,435 GBP2023-12-31
Furniture and fittings
889,153 GBP2024-12-31
888,059 GBP2023-12-31
Motor vehicles
135,041 GBP2024-12-31
135,041 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,451,497 GBP2024-12-31
3,247,293 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
947,486 GBP2023-12-31
Plant and equipment
485,791 GBP2024-12-31
420,602 GBP2023-12-31
Furniture and fittings
790,149 GBP2024-12-31
741,386 GBP2023-12-31
Motor vehicles
123,231 GBP2024-12-31
117,415 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,365,953 GBP2024-12-31
2,226,889 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
19,296 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
65,189 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
48,763 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,816 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,064 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
260,754 GBP2024-12-31
122,833 GBP2023-12-31
Furniture and fittings
99,004 GBP2024-12-31
146,673 GBP2023-12-31
Motor vehicles
11,810 GBP2024-12-31
17,626 GBP2023-12-31
Land and buildings
733,272 GBP2023-12-31
Finished Goods/Goods for Resale
9,683 GBP2024-12-31
2,690 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
735,029 GBP2024-12-31
1,919,919 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
19,263 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,191,286 GBP2024-12-31
870,172 GBP2023-12-31
Other Debtors
Current
178,065 GBP2024-12-31
178,951 GBP2023-12-31
Prepayments/Accrued Income
Current
323,746 GBP2024-12-31
254,147 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
4,027 GBP2023-12-31
Trade Creditors/Trade Payables
Current
725,786 GBP2024-12-31
832,461 GBP2023-12-31
Corporation Tax Payable
Current
635,584 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
50,305 GBP2024-12-31
70,040 GBP2023-12-31
Other Creditors
Current
15,667 GBP2024-12-31
11,887 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
323,359 GBP2024-12-31
242,844 GBP2023-12-31
Creditors
Current
1,750,701 GBP2024-12-31
1,161,259 GBP2023-12-31
Bank Overdrafts
0 GBP2024-12-31
4,027 GBP2023-12-31
-4,027 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
4,027 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
21,133 shares2024-12-31
21,133 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,000 GBP2024-12-31
35,756 GBP2023-12-31
Between two and five year
64,000 GBP2024-12-31
64,000 GBP2023-12-31
More than five year
1,232,000 GBP2024-12-31
1,248,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,312,000 GBP2024-12-31
1,347,756 GBP2023-12-31