32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,479,553 GBP2023-01-01 ~ 2023-12-31
12,293,304 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,341,008 GBP2023-01-01 ~ 2023-12-31
-6,932,562 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,138,545 GBP2023-01-01 ~ 2023-12-31
5,360,742 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-378,009 GBP2023-01-01 ~ 2023-12-31
-229,949 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,393,642 GBP2023-01-01 ~ 2023-12-31
-4,424,549 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
655,594 GBP2023-01-01 ~ 2023-12-31
911,812 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
131,271 GBP2023-01-01 ~ 2023-12-31
125,969 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
770,587 GBP2023-01-01 ~ 2023-12-31
1,033,419 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
474,569 GBP2023-01-01 ~ 2023-12-31
885,920 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
474,569 GBP2023-01-01 ~ 2023-12-31
885,920 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
25,587 GBP2023-12-31
25,908 GBP2022-12-31
Property, Plant & Equipment
2,839,450 GBP2023-12-31
2,864,343 GBP2022-12-31
Fixed Assets - Investments
181,283 GBP2023-12-31
181,283 GBP2022-12-31
Fixed Assets
3,046,320 GBP2023-12-31
3,071,534 GBP2022-12-31
Total Inventories
2,118,175 GBP2023-12-31
2,673,190 GBP2022-12-31
Debtors
6,262,984 GBP2023-12-31
6,332,497 GBP2022-12-31
Cash at bank and in hand
1,767,498 GBP2023-12-31
415,026 GBP2022-12-31
Current Assets
10,148,657 GBP2023-12-31
9,420,713 GBP2022-12-31
Net Current Assets/Liabilities
7,919,313 GBP2023-12-31
7,355,464 GBP2022-12-31
Total Assets Less Current Liabilities
10,965,633 GBP2023-12-31
10,426,998 GBP2022-12-31
Creditors
Non-current
-114,722 GBP2023-12-31
-109,762 GBP2022-12-31
Net Assets/Liabilities
10,555,700 GBP2023-12-31
10,081,131 GBP2022-12-31
Equity
Called up share capital
18,400 GBP2023-12-31
18,400 GBP2022-12-31
18,400 GBP2021-12-31
Retained earnings (accumulated losses)
10,537,300 GBP2023-12-31
10,062,731 GBP2022-12-31
9,176,811 GBP2021-12-31
Equity
10,555,700 GBP2023-12-31
10,081,131 GBP2022-12-31
9,195,211 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
474,569 GBP2023-01-01 ~ 2023-12-31
885,920 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,640,828 GBP2023-01-01 ~ 2023-12-31
2,388,274 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
231,525 GBP2023-01-01 ~ 2023-12-31
224,381 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,183 GBP2023-01-01 ~ 2023-12-31
111,940 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,974,536 GBP2023-01-01 ~ 2023-12-31
2,724,595 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
672023-01-01 ~ 2023-12-31
682022-01-01 ~ 2022-12-31
Director Remuneration
392,352 GBP2023-01-01 ~ 2023-12-31
261,795 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
240,442 GBP2023-01-01 ~ 2023-12-31
251,468 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
174,045 GBP2023-01-01 ~ 2023-12-31
79,924 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
181,088 GBP2023-01-01 ~ 2023-12-31
196,350 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
107,280 GBP2023-12-31
205,712 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
81,693 GBP2023-12-31
179,804 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
12,082 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
25,587 GBP2023-12-31
25,908 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,265,999 GBP2023-12-31
2,265,999 GBP2022-12-31
Plant and equipment
2,630,863 GBP2023-12-31
2,649,392 GBP2022-12-31
Furniture and fittings
570,818 GBP2023-12-31
558,371 GBP2022-12-31
Motor vehicles
187,922 GBP2023-12-31
149,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,655,602 GBP2023-12-31
5,622,762 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-211,718 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-42,449 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-254,167 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
969,939 GBP2023-12-31
931,218 GBP2022-12-31
Plant and equipment
1,304,186 GBP2023-12-31
1,335,429 GBP2022-12-31
Furniture and fittings
484,984 GBP2023-12-31
481,709 GBP2022-12-31
Motor vehicles
57,043 GBP2023-12-31
10,063 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,816,152 GBP2023-12-31
2,758,419 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
38,721 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
156,073 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
45,648 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
46,980 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
287,422 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-187,316 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-42,373 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-229,689 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,296,060 GBP2023-12-31
1,334,781 GBP2022-12-31
Plant and equipment
1,326,677 GBP2023-12-31
1,313,963 GBP2022-12-31
Furniture and fittings
85,834 GBP2023-12-31
76,662 GBP2022-12-31
Motor vehicles
130,879 GBP2023-12-31
138,937 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
46,980 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
130,879 GBP2023-12-31
138,937 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
181,283 GBP2022-12-31
Investments in Group Undertakings
181,283 GBP2023-12-31
181,283 GBP2022-12-31
Merchandise
182,153 GBP2023-12-31
366,059 GBP2022-12-31
Raw Materials
1,808,176 GBP2023-12-31
2,307,131 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,881,197 GBP2023-12-31
3,356,015 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,955,031 GBP2023-12-31
2,591,044 GBP2022-12-31
Other Debtors
Current
272,922 GBP2023-12-31
112,109 GBP2022-12-31
Prepayments/Accrued Income
Current
153,834 GBP2023-12-31
273,329 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,262,984 GBP2023-12-31
6,332,497 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
24,515 GBP2023-12-31
19,450 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,276,937 GBP2023-12-31
1,059,882 GBP2022-12-31
Amounts owed to group undertakings
Current
129,430 GBP2023-12-31
158,559 GBP2022-12-31
Corporation Tax Payable
Current
67,313 GBP2023-12-31
-18,798 GBP2022-12-31
Other Taxation & Social Security Payable
Current
85,949 GBP2023-12-31
71,996 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
645,200 GBP2023-12-31
774,160 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
114,722 GBP2023-12-31
109,762 GBP2022-12-31
Between one and five year, hire purchase agreements
114,722 GBP2023-12-31
109,762 GBP2022-12-31
hire purchase agreements
139,237 GBP2023-12-31
129,212 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
112,448 GBP2023-12-31
107,000 GBP2022-12-31
Between one and five year
164,197 GBP2023-12-31
149,524 GBP2022-12-31
More than five year
3,240 GBP2022-12-31
All periods
276,645 GBP2023-12-31
259,764 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
295,211 GBP2023-12-31
236,105 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
18,400 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
474,569 GBP2023-01-01 ~ 2023-12-31