32990 - Other Manufacturing N.e.c.
Average Number of Employees
522023-04-01 ~ 2024-03-31
542022-04-01 ~ 2023-03-31
Turnover/Revenue
9,437,543 GBP2023-04-01 ~ 2024-03-31
10,039,486 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-7,718,067 GBP2023-04-01 ~ 2024-03-31
-7,557,493 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,719,476 GBP2023-04-01 ~ 2024-03-31
2,481,993 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,369,213 GBP2023-04-01 ~ 2024-03-31
-1,629,840 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
354,313 GBP2023-04-01 ~ 2024-03-31
855,153 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
23,577 GBP2023-04-01 ~ 2024-03-31
3,744 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
333,813 GBP2023-04-01 ~ 2024-03-31
826,769 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
241,459 GBP2023-04-01 ~ 2024-03-31
675,428 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,363,923 GBP2024-03-31
1,394,380 GBP2023-03-31
Total Inventories
440,167 GBP2024-03-31
552,155 GBP2023-03-31
Debtors
Current
2,495,364 GBP2024-03-31
1,951,890 GBP2023-03-31
Cash at bank and in hand
1,827,836 GBP2024-03-31
1,804,860 GBP2023-03-31
Current Assets
4,763,367 GBP2024-03-31
4,308,905 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-1,966,641 GBP2024-03-31
-1,313,980 GBP2023-03-31
Net Current Assets/Liabilities
2,796,726 GBP2024-03-31
2,994,925 GBP2023-03-31
Total Assets Less Current Liabilities
4,160,649 GBP2024-03-31
4,389,305 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-325,754 GBP2024-03-31
-530,744 GBP2023-03-31
Net Assets/Liabilities
3,740,695 GBP2024-03-31
3,761,271 GBP2023-03-31
Equity
Called up share capital
210 GBP2024-03-31
210 GBP2023-03-31
210 GBP2022-04-01
Revaluation reserve
524,286 GBP2024-03-31
535,679 GBP2023-03-31
302,239 GBP2022-04-01
Retained earnings (accumulated losses)
3,216,199 GBP2024-03-31
3,225,382 GBP2023-03-31
2,749,524 GBP2022-04-01
Equity
3,740,695 GBP2024-03-31
3,761,271 GBP2023-03-31
3,051,973 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
241,459 GBP2023-04-01 ~ 2024-03-31
675,428 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-262,035 GBP2023-04-01 ~ 2024-03-31
-213,826 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-262,035 GBP2023-04-01 ~ 2024-03-31
-213,826 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-04-01 ~ 2024-03-31
Motor vehicles
02023-04-01 ~ 2024-03-31
Office equipment
02023-04-01 ~ 2024-03-31
Audit Fees/Expenses
17,500 GBP2023-04-01 ~ 2024-03-31
23,500 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,032,742 GBP2023-04-01 ~ 2024-03-31
1,982,837 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
211,832 GBP2023-04-01 ~ 2024-03-31
211,986 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,292,422 GBP2023-04-01 ~ 2024-03-31
2,239,714 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
20,314 GBP2023-04-01 ~ 2024-03-31
14,211 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,090 GBP2023-04-01 ~ 2024-03-31
11,482 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
83,453 GBP2023-04-01 ~ 2024-03-31
157,086 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
1,000,000 GBP2024-03-31
1,000,000 GBP2023-03-31
Plant and equipment
324,222 GBP2024-03-31
307,674 GBP2023-03-31
Motor vehicles
382,961 GBP2024-03-31
392,805 GBP2023-03-31
Office equipment
179,962 GBP2024-03-31
174,723 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,887,145 GBP2024-03-31
1,875,202 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-72,317 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-78,578 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
480,822 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
20,510 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Owned/Freehold
49,243 GBP2023-04-01 ~ 2024-03-31
Office equipment, Owned/Freehold
6,685 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
96,438 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
12,166 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
12,166 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-60,130 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-66,204 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
199,380 GBP2024-03-31
Motor vehicles
169,930 GBP2024-03-31
Office equipment
133,912 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
523,222 GBP2024-03-31
Property, Plant & Equipment
Buildings
980,000 GBP2024-03-31
1,000,000 GBP2023-03-31
Plant and equipment
124,842 GBP2024-03-31
128,804 GBP2023-03-31
Motor vehicles
213,031 GBP2024-03-31
224,154 GBP2023-03-31
Office equipment
46,050 GBP2024-03-31
41,422 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
36,497 GBP2024-03-31
27,968 GBP2023-03-31
Raw materials and consumables
42,967 GBP2024-03-31
94,980 GBP2023-03-31
Value of work in progress
397,200 GBP2024-03-31
457,175 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,250,731 GBP2024-03-31
1,639,109 GBP2023-03-31
Other Debtors
Current
165,741 GBP2024-03-31
251,004 GBP2023-03-31
Prepayments/Accrued Income
Current
78,892 GBP2024-03-31
61,777 GBP2023-03-31
Bank Borrowings
Current
200,000 GBP2024-03-31
200,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,471,391 GBP2024-03-31
932,913 GBP2023-03-31
Corporation Tax Payable
Current
18,640 GBP2023-03-31
Taxation/Social Security Payable
Current
82,170 GBP2024-03-31
64,773 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
30,677 GBP2024-03-31
22,933 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
182,403 GBP2024-03-31
74,721 GBP2023-03-31
Creditors
Current
1,966,641 GBP2024-03-31
1,313,980 GBP2023-03-31
Bank Borrowings
Non-current
283,333 GBP2024-03-31
483,333 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
22,913 GBP2024-03-31
24,461 GBP2023-03-31
Creditors
Non-current
325,754 GBP2024-03-31
530,744 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2024-03-31
200,000 GBP2023-03-31
Non-current, Between one and two years
200,000 GBP2024-03-31
200,000 GBP2023-03-31
Non-current, Between two and five year
83,333 GBP2024-03-31
283,333 GBP2023-03-31
Total Borrowings
483,333 GBP2024-03-31
683,333 GBP2023-03-31
Minimum gross finance lease payments owing
53,590 GBP2024-03-31
47,395 GBP2023-03-31
Net Deferred Tax Liability/Asset
94,200 GBP2024-03-31
97,290 GBP2023-03-31
85,808 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,090 GBP2023-04-01 ~ 2024-03-31
11,482 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
75,628 GBP2024-03-31
78,421 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
210 shares2024-03-31
210 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31