32990 - Other Manufacturing N.e.c.
Average Number of Employees
542022-04-01 ~ 2023-03-31
582021-04-01 ~ 2022-03-31
Turnover/Revenue
10,039,486 GBP2022-04-01 ~ 2023-03-31
9,813,798 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-7,557,493 GBP2022-04-01 ~ 2023-03-31
-7,254,939 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
2,481,993 GBP2022-04-01 ~ 2023-03-31
2,558,859 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-1,629,840 GBP2022-04-01 ~ 2023-03-31
-1,332,049 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
855,153 GBP2022-04-01 ~ 2023-03-31
1,235,070 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
3,744 GBP2022-04-01 ~ 2023-03-31
1,104 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
826,769 GBP2022-04-01 ~ 2023-03-31
1,213,534 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
675,428 GBP2022-04-01 ~ 2023-03-31
969,949 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
1,394,380 GBP2023-03-31
1,032,405 GBP2022-03-31
Total Inventories
552,155 GBP2023-03-31
916,780 GBP2022-03-31
Debtors
Current
1,951,890 GBP2023-03-31
2,467,714 GBP2022-03-31
Cash at bank and in hand
1,804,860 GBP2023-03-31
1,808,201 GBP2022-03-31
Current Assets
4,308,905 GBP2023-03-31
5,192,695 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-1,313,980 GBP2023-03-31
-2,402,020 GBP2022-03-31
Net Current Assets/Liabilities
2,994,925 GBP2023-03-31
2,790,675 GBP2022-03-31
Total Assets Less Current Liabilities
4,389,305 GBP2023-03-31
3,823,080 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-530,744 GBP2023-03-31
-685,299 GBP2022-03-31
Net Assets/Liabilities
3,761,271 GBP2023-03-31
3,051,973 GBP2022-03-31
Equity
Called up share capital
210 GBP2023-03-31
210 GBP2022-03-31
210 GBP2021-04-01
Revaluation reserve
535,679 GBP2023-03-31
302,239 GBP2022-03-31
315,261 GBP2021-04-01
Retained earnings (accumulated losses)
3,225,382 GBP2023-03-31
2,749,524 GBP2022-03-31
2,954,318 GBP2021-04-01
Equity
3,761,271 GBP2023-03-31
3,051,973 GBP2022-03-31
3,269,789 GBP2021-04-01
Profit/Loss
Retained earnings (accumulated losses)
675,428 GBP2022-04-01 ~ 2023-03-31
969,949 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-213,826 GBP2022-04-01 ~ 2023-03-31
-1,187,765 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-213,826 GBP2022-04-01 ~ 2023-03-31
-1,187,765 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152022-04-01 ~ 2023-03-31
Motor vehicles
252022-04-01 ~ 2023-03-31
Office equipment
152022-04-01 ~ 2023-03-31
Wages/Salaries
1,982,837 GBP2022-04-01 ~ 2023-03-31
1,955,936 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
211,986 GBP2022-04-01 ~ 2023-03-31
193,381 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
2,239,714 GBP2022-04-01 ~ 2023-03-31
2,190,828 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
11,908 GBP2022-04-01 ~ 2023-03-31
6,240 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,482 GBP2022-04-01 ~ 2023-03-31
28,268 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
157,086 GBP2022-04-01 ~ 2023-03-31
230,572 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Buildings
1,000,000 GBP2023-03-31
1,027,155 GBP2022-03-31
Plant and equipment
307,674 GBP2023-03-31
235,213 GBP2022-03-31
Motor vehicles
392,805 GBP2023-03-31
306,572 GBP2022-03-31
Office equipment
174,723 GBP2023-03-31
172,129 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
1,875,202 GBP2023-03-31
1,741,069 GBP2022-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-55,697 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals
-55,697 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-27,155 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
159,454 GBP2022-03-31
Motor vehicles
163,610 GBP2022-03-31
Office equipment
126,102 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
708,664 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
19,416 GBP2022-04-01 ~ 2023-03-31
Motor vehicles, Owned/Freehold
37,911 GBP2022-04-01 ~ 2023-03-31
Office equipment, Owned/Freehold
7,199 GBP2022-04-01 ~ 2023-03-31
Owned/Freehold
79,879 GBP2022-04-01 ~ 2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
7,880 GBP2022-04-01 ~ 2023-03-31
Under hire purchased contracts or finance leases
7,880 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-40,750 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-40,750 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
178,870 GBP2023-03-31
Motor vehicles
168,651 GBP2023-03-31
Office equipment
133,301 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
480,822 GBP2023-03-31
Property, Plant & Equipment
Buildings
1,000,000 GBP2023-03-31
767,657 GBP2022-03-31
Plant and equipment
128,804 GBP2023-03-31
75,759 GBP2022-03-31
Motor vehicles
224,154 GBP2023-03-31
142,962 GBP2022-03-31
Office equipment
41,422 GBP2023-03-31
46,027 GBP2022-03-31
Motor vehicles, Under hire purchased contracts or finance leases
27,968 GBP2023-03-31
24,205 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
1,639,109 GBP2023-03-31
2,168,546 GBP2022-03-31
Other Debtors
Current
251,004 GBP2023-03-31
242,292 GBP2022-03-31
Prepayments/Accrued Income
Current
61,777 GBP2023-03-31
56,876 GBP2022-03-31
Bank Borrowings
Current
200,000 GBP2023-03-31
200,000 GBP2022-03-31
Trade Creditors/Trade Payables
Current
932,913 GBP2023-03-31
2,037,358 GBP2022-03-31
Corporation Tax Payable
Current
18,640 GBP2023-03-31
47,817 GBP2022-03-31
Taxation/Social Security Payable
Current
64,773 GBP2023-03-31
63,581 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
22,933 GBP2023-03-31
10,042 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
74,721 GBP2023-03-31
43,222 GBP2022-03-31
Creditors
Current
1,313,980 GBP2023-03-31
2,402,020 GBP2022-03-31
Bank Borrowings
Non-current
483,333 GBP2023-03-31
683,334 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
24,461 GBP2023-03-31
1,965 GBP2022-03-31
Creditors
Non-current
530,744 GBP2023-03-31
685,299 GBP2022-03-31
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2023-03-31
200,000 GBP2022-03-31
Non-current, Between one and two years
200,000 GBP2023-03-31
200,000 GBP2022-03-31
Non-current, Between two and five year
283,333 GBP2023-03-31
483,334 GBP2022-03-31
Total Borrowings
683,333 GBP2023-03-31
883,334 GBP2022-03-31
Minimum gross finance lease payments owing
47,395 GBP2023-03-31
12,007 GBP2022-03-31
Net Deferred Tax Liability/Asset
97,290 GBP2023-03-31
85,808 GBP2022-03-31
57,540 GBP2021-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
11,482 GBP2022-04-01 ~ 2023-03-31
28,268 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
78,421 GBP2023-03-31
60,449 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
210 shares2023-03-31
210 shares2022-03-31
Par Value of Share
Class 1 ordinary share
1.002022-04-01 ~ 2023-03-31