32990 - Other Manufacturing N.e.c.
Turnover/Revenue
15,431,456 GBP2021-12-31 ~ 2022-12-30
12,229,322 GBP2020-12-31 ~ 2021-12-30
Cost of Sales
-11,579,011 GBP2021-12-31 ~ 2022-12-30
-9,133,799 GBP2020-12-31 ~ 2021-12-30
Gross Profit/Loss
3,852,445 GBP2021-12-31 ~ 2022-12-30
3,095,523 GBP2020-12-31 ~ 2021-12-30
Administrative Expenses
-3,085,370 GBP2021-12-31 ~ 2022-12-30
-2,536,019 GBP2020-12-31 ~ 2021-12-30
Operating Profit/Loss
770,093 GBP2021-12-31 ~ 2022-12-30
580,581 GBP2020-12-31 ~ 2021-12-30
Profit/Loss on Ordinary Activities Before Tax
370,255 GBP2021-12-31 ~ 2022-12-30
318,222 GBP2020-12-31 ~ 2021-12-30
Profit/Loss
306,513 GBP2021-12-31 ~ 2022-12-30
235,322 GBP2020-12-31 ~ 2021-12-30
Property, Plant & Equipment
1,168,772 GBP2022-12-30
1,305,215 GBP2021-12-30
Fixed Assets - Investments
100 GBP2022-12-30
100 GBP2021-12-30
Fixed Assets
1,168,872 GBP2022-12-30
1,305,315 GBP2021-12-30
Total Inventories
1,895,296 GBP2022-12-30
2,003,067 GBP2021-12-30
Debtors
7,939,700 GBP2022-12-30
7,301,350 GBP2021-12-30
Cash at bank and in hand
124,408 GBP2022-12-30
148,936 GBP2021-12-30
Current Assets
9,959,404 GBP2022-12-30
9,453,353 GBP2021-12-30
Creditors
Current, Amounts falling due within one year
-5,660,485 GBP2022-12-30
-4,616,939 GBP2021-12-30
Net Current Assets/Liabilities
4,298,919 GBP2022-12-30
4,836,414 GBP2021-12-30
Total Assets Less Current Liabilities
5,467,791 GBP2022-12-30
6,141,729 GBP2021-12-30
Creditors
Non-current, Amounts falling due after one year
-1,680,379 GBP2022-12-30
-2,637,230 GBP2021-12-30
Net Assets/Liabilities
3,615,812 GBP2022-12-30
3,309,299 GBP2021-12-30
Equity
Called up share capital
9,400 GBP2022-12-30
9,400 GBP2021-12-30
9,400 GBP2020-12-30
Retained earnings (accumulated losses)
3,606,412 GBP2022-12-30
3,299,899 GBP2021-12-30
3,064,577 GBP2020-12-30
Equity
3,615,812 GBP2022-12-30
3,309,299 GBP2021-12-30
3,073,977 GBP2020-12-30
Profit/Loss
Retained earnings (accumulated losses)
306,513 GBP2021-12-31 ~ 2022-12-30
235,322 GBP2020-12-31 ~ 2021-12-30
Audit Fees/Expenses
11,750 GBP2021-12-31 ~ 2022-12-30
10,350 GBP2020-12-31 ~ 2021-12-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
136,227 XAU2021-12-31 ~ 2022-12-30
114,218 GBP2020-12-31 ~ 2021-12-30
Property, Plant & Equipment - Depreciation Expense
138,672 GBP2021-12-31 ~ 2022-12-30
167,785 GBP2020-12-31 ~ 2021-12-30
Average Number of Employees
1362021-12-31 ~ 2022-12-30
1152020-12-31 ~ 2021-12-30
Wages/Salaries
4,212,339 GBP2021-12-31 ~ 2022-12-30
3,948,033 GBP2020-12-31 ~ 2021-12-30
Social Security Costs
430,674 GBP2021-12-31 ~ 2022-12-30
392,400 GBP2020-12-31 ~ 2021-12-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
286,463 GBP2021-12-31 ~ 2022-12-30
276,716 GBP2020-12-31 ~ 2021-12-30
Staff Costs/Employee Benefits Expense
4,929,476 GBP2021-12-31 ~ 2022-12-30
4,617,149 GBP2020-12-31 ~ 2021-12-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-33,600 GBP2021-12-31 ~ 2022-12-30
37,706 GBP2020-12-31 ~ 2021-12-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
559,244 GBP2022-12-30
559,244 GBP2021-12-30
Plant and equipment
3,383,549 GBP2022-12-30
3,364,051 GBP2021-12-30
Motor vehicles
771,873 GBP2022-12-30
682,045 GBP2021-12-30
Property, Plant & Equipment - Gross Cost
4,714,666 GBP2022-12-30
4,605,340 GBP2021-12-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2021-12-31 ~ 2022-12-30
Motor vehicles
-29,130 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Other Disposals
-29,130 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
312,818 GBP2022-12-30
290,448 GBP2021-12-30
Plant and equipment
2,627,654 GBP2022-12-30
2,461,524 GBP2021-12-30
Motor vehicles
605,422 GBP2022-12-30
548,153 GBP2021-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,545,894 GBP2022-12-30
3,300,125 GBP2021-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
22,370 GBP2021-12-31 ~ 2022-12-30
Plant and equipment
166,130 GBP2021-12-31 ~ 2022-12-30
Motor vehicles
86,399 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
274,899 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2021-12-31 ~ 2022-12-30
Motor vehicles
-29,130 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-29,130 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
246,426 GBP2022-12-30
268,796 GBP2021-12-30
Plant and equipment
755,895 GBP2022-12-30
902,527 GBP2021-12-30
Motor vehicles
166,451 GBP2022-12-30
133,892 GBP2021-12-30
Raw materials and consumables
1,886,954 GBP2022-12-30
1,966,844 GBP2021-12-30
Value of work in progress
8,342 GBP2022-12-30
36,223 GBP2021-12-30
Trade Debtors/Trade Receivables
Current
2,307,542 GBP2022-12-30
1,930,449 GBP2021-12-30
Amounts Owed by Group Undertakings
Current
5,506,838 GBP2022-12-30
5,273,026 GBP2021-12-30
Other Debtors
Current
2,302 GBP2022-12-30
0 GBP2021-12-30
Prepayments/Accrued Income
Current
106,218 GBP2022-12-30
91,075 GBP2021-12-30
Debtors - Deferred Tax Asset
Current
16,800 GBP2022-12-30
6,800 GBP2021-12-30
Debtors
Current, Amounts falling due within one year
7,939,700 GBP2022-12-30
7,301,350 GBP2021-12-30
Bank Borrowings
1,228,582 GBP2022-12-30
1,882,280 GBP2021-12-30
Bank Overdrafts
519,996 GBP2022-12-30
384,748 GBP2021-12-30
Total Borrowings
1,748,578 GBP2022-12-30
2,267,028 GBP2021-12-30
Current
519,996 GBP2022-12-30
384,748 GBP2021-12-30
Non-current
1,228,582 GBP2022-12-30
1,882,280 GBP2021-12-30
Minimum gross finance lease payments owing
Amounts falling due within one year
402,857 GBP2022-12-30
193,234 GBP2021-12-30
Minimum gross finance lease payments owing
913,364 GBP2022-12-30
492,443 GBP2021-12-30
Finance Lease Liabilities - Total Present Value
728,291 GBP2022-12-30
439,961 GBP2021-12-30
Bank Borrowings/Overdrafts
Current
519,996 GBP2022-12-30
384,748 GBP2021-12-30
Finance Lease Liabilities - Total Present Value
Current
286,406 GBP2022-12-30
165,885 GBP2021-12-30
Trade Creditors/Trade Payables
Current
1,787,808 GBP2022-12-30
1,751,865 GBP2021-12-30
Corporation Tax Payable
Current
97,000 GBP2022-12-30
20,705 GBP2021-12-30
Other Taxation & Social Security Payable
Current
1,180,751 GBP2022-12-30
479,563 GBP2021-12-30
Other Creditors
Current
1,210,648 GBP2022-12-30
1,545,776 GBP2021-12-30
Accrued Liabilities/Deferred Income
Current
577,876 GBP2022-12-30
268,397 GBP2021-12-30
Creditors
Current
5,660,485 GBP2022-12-30
4,616,939 GBP2021-12-30
Bank Borrowings/Overdrafts
Non-current
1,228,582 GBP2022-12-30
1,882,280 GBP2021-12-30
Finance Lease Liabilities - Total Present Value
Non-current
441,885 GBP2022-12-30
274,076 GBP2021-12-30
Creditors
Non-current
1,680,379 GBP2022-12-30
2,637,230 GBP2021-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,848 GBP2022-12-30
3,574 GBP2021-12-30
Between two and five year
371 GBP2022-12-30
3,224 GBP2021-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,219 GBP2022-12-30
6,798 GBP2021-12-30
Director Remuneration
61,642 GBP2021-12-31 ~ 2022-12-30
50,000 GBP2020-12-31 ~ 2021-12-30