32990 - Other Manufacturing N.e.c.
Turnover/Revenue
1,941,861 GBP2024-07-01 ~ 2025-06-30
2,748,794 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-1,884,835 GBP2024-07-01 ~ 2025-06-30
-2,623,731 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
57,026 GBP2024-07-01 ~ 2025-06-30
125,063 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-543,440 GBP2024-07-01 ~ 2025-06-30
-582,125 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
674 GBP2024-07-01 ~ 2025-06-30
1,871 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-22,810 GBP2024-07-01 ~ 2025-06-30
-48,142 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
-323,836 GBP2024-07-01 ~ 2025-06-30
-368,349 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
-323,836 GBP2024-07-01 ~ 2025-06-30
-368,349 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
521,757 GBP2025-06-30
530,007 GBP2024-06-30
Fixed Assets - Investments
1 GBP2025-06-30
1 GBP2024-06-30
Fixed Assets
521,758 GBP2025-06-30
530,008 GBP2024-06-30
Total Inventories
268,529 GBP2025-06-30
646,769 GBP2024-06-30
Debtors
Current
502,769 GBP2025-06-30
383,497 GBP2024-06-30
Cash at bank and in hand
190,758 GBP2025-06-30
81,061 GBP2024-06-30
Current Assets
962,056 GBP2025-06-30
1,111,327 GBP2024-06-30
Net Current Assets/Liabilities
-1,359,183 GBP2025-06-30
-1,043,597 GBP2024-06-30
Total Assets Less Current Liabilities
-837,425 GBP2025-06-30
-513,589 GBP2024-06-30
Creditors
Non-current, Amounts falling due after one year
-123,941 GBP2025-06-30
Net Assets/Liabilities
-961,366 GBP2025-06-30
-637,530 GBP2024-06-30
Equity
Called up share capital
103,750 GBP2025-06-30
103,750 GBP2023-06-30
Share premium
177,250 GBP2025-06-30
177,250 GBP2023-06-30
Retained earnings (accumulated losses)
-1,242,366 GBP2025-06-30
-550,181 GBP2023-06-30
Equity
-961,366 GBP2025-06-30
-269,181 GBP2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
-323,836 GBP2024-07-01 ~ 2025-06-30
-368,349 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-323,836 GBP2024-07-01 ~ 2025-06-30
-368,349 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
-323,836 GBP2024-07-01 ~ 2025-06-30
-368,349 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
80,789 GBP2024-07-01 ~ 2025-06-30
73,327 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
1,073,953 GBP2024-07-01 ~ 2025-06-30
1,220,087 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
108,852 GBP2024-07-01 ~ 2025-06-30
111,599 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
1,204,695 GBP2024-07-01 ~ 2025-06-30
1,353,944 GBP2023-07-01 ~ 2024-06-30
Average number of employees in administration and support functions
52024-07-01 ~ 2025-06-30
92023-07-01 ~ 2024-06-30
Average Number of Employees
372024-07-01 ~ 2025-06-30
402023-07-01 ~ 2024-06-30
Director Remuneration
124,925 GBP2024-07-01 ~ 2025-06-30
Audit Fees/Expenses
15,000 GBP2024-07-01 ~ 2025-06-30
15,000 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
-61,529 GBP2024-07-01 ~ 2025-06-30
-69,986 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
309,443 GBP2025-06-30
309,443 GBP2024-06-30
Tools/Equipment for furniture and fittings
581,685 GBP2025-06-30
581,685 GBP2024-06-30
Other
1,075,604 GBP2025-06-30
1,054,325 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
1,966,732 GBP2025-06-30
1,945,453 GBP2024-06-30
Property, Plant & Equipment - Disposals
Other
-51,260 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-51,260 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
139,258 GBP2025-06-30
132,720 GBP2024-06-30
Tools/Equipment for furniture and fittings
547,166 GBP2025-06-30
538,177 GBP2024-06-30
Other
758,551 GBP2025-06-30
744,549 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,444,975 GBP2025-06-30
1,415,446 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,538 GBP2024-07-01 ~ 2025-06-30
Tools/Equipment for furniture and fittings
8,989 GBP2024-07-01 ~ 2025-06-30
Other
65,262 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
80,789 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-51,260 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-51,260 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
170,185 GBP2025-06-30
176,723 GBP2024-06-30
Tools/Equipment for furniture and fittings
34,519 GBP2025-06-30
43,508 GBP2024-06-30
Other
317,053 GBP2025-06-30
309,776 GBP2024-06-30
Investments in Subsidiaries
1 GBP2025-06-30
1 GBP2024-06-30
Cost valuation
1 GBP2025-06-30
1 GBP2024-06-30
Raw materials and consumables
191,220 GBP2025-06-30
415,549 GBP2024-06-30
Value of work in progress
48,033 GBP2025-06-30
193,274 GBP2024-06-30
Finished Goods/Goods for Resale
29,276 GBP2025-06-30
37,946 GBP2024-06-30
Trade Debtors/Trade Receivables
190,018 GBP2025-06-30
305,078 GBP2024-06-30
Amounts Owed By Related Parties
260,547 GBP2025-06-30
14,715 GBP2024-06-30
Other Debtors
8,528 GBP2024-06-30
Prepayments
52,204 GBP2025-06-30
55,176 GBP2024-06-30
Debtors
Current, Amounts falling due within one year
502,769 GBP2025-06-30
383,497 GBP2024-06-30
Cash and Cash Equivalents
190,758 GBP2025-06-30
81,061 GBP2024-06-30
Total Borrowings
Current, Amounts falling due within one year
355,152 GBP2025-06-30
238,528 GBP2024-06-30
Non-current, Amounts falling due after one year
123,941 GBP2025-06-30
Number of Shares Issued (Fully Paid)
2,375,001 shares2025-06-30
2,375,001 shares2024-06-30
Nominal value of allotted share capital
103,750 GBP2024-07-01 ~ 2025-06-30
103,750 GBP2023-07-01 ~ 2024-06-30
Other Remaining Borrowings
Non-current
123,941 GBP2025-06-30
123,941 GBP2024-06-30
Bank Overdrafts
Current
355,152 GBP2025-06-30
238,528 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,225 GBP2025-06-30
7,717 GBP2024-06-30
Between two and five year
3,993 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,225 GBP2025-06-30
11,710 GBP2024-06-30