32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
10,646,301 GBP2023-08-01 ~ 2024-07-31
12,639,285 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
8,072,160 GBP2023-08-01 ~ 2024-07-31
9,952,134 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
2,574,141 GBP2023-08-01 ~ 2024-07-31
2,687,151 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
1,106,177 GBP2023-08-01 ~ 2024-07-31
1,177,339 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
989,054 GBP2023-08-01 ~ 2024-07-31
1,010,897 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
495,598 GBP2023-08-01 ~ 2024-07-31
529,706 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
29,007 GBP2023-08-01 ~ 2024-07-31
46,475 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
466,591 GBP2023-08-01 ~ 2024-07-31
483,231 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
120,449 GBP2023-08-01 ~ 2024-07-31
108,944 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
346,142 GBP2023-08-01 ~ 2024-07-31
374,287 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
346,142 GBP2023-08-01 ~ 2024-07-31
374,287 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
1,000,995 GBP2024-07-31
1,034,021 GBP2023-07-31
Total Inventories
339,357 GBP2024-07-31
298,655 GBP2023-07-31
Debtors
7,681,858 GBP2024-07-31
7,978,794 GBP2023-07-31
Cash at bank and in hand
28,374 GBP2024-07-31
37,586 GBP2023-07-31
Current Assets
8,049,589 GBP2024-07-31
8,315,035 GBP2023-07-31
Creditors
Current
1,166,577 GBP2024-07-31
1,724,211 GBP2023-07-31
Net Current Assets/Liabilities
6,883,012 GBP2024-07-31
6,590,824 GBP2023-07-31
Total Assets Less Current Liabilities
7,884,007 GBP2024-07-31
7,624,845 GBP2023-07-31
Net Assets/Liabilities
7,757,509 GBP2024-07-31
7,493,367 GBP2023-07-31
Equity
Called up share capital
44,118 GBP2024-07-31
44,118 GBP2023-07-31
44,118 GBP2022-07-31
Share premium
135,432 GBP2024-07-31
135,432 GBP2023-07-31
135,432 GBP2022-07-31
Revaluation reserve
331,424 GBP2024-07-31
337,804 GBP2023-07-31
344,184 GBP2022-07-31
Capital redemption reserve
64,705 GBP2024-07-31
64,705 GBP2023-07-31
64,705 GBP2022-07-31
Retained earnings (accumulated losses)
7,181,830 GBP2024-07-31
6,911,308 GBP2023-07-31
6,593,641 GBP2022-07-31
Equity
7,757,509 GBP2024-07-31
7,493,367 GBP2023-07-31
7,182,080 GBP2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
346,142 GBP2023-08-01 ~ 2024-07-31
374,287 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
Retained earnings (accumulated losses)
-82,000 GBP2023-08-01 ~ 2024-07-31
-63,000 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-82,000 GBP2023-08-01 ~ 2024-07-31
-63,000 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
2,873,780 GBP2023-08-01 ~ 2024-07-31
2,956,875 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
232,612 GBP2023-08-01 ~ 2024-07-31
238,584 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,263 GBP2023-08-01 ~ 2024-07-31
69,307 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
3,180,655 GBP2023-08-01 ~ 2024-07-31
3,264,766 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
1162023-08-01 ~ 2024-07-31
1292022-08-01 ~ 2023-07-31
Director Remuneration
126,529 GBP2023-08-01 ~ 2024-07-31
122,241 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
104,178 GBP2023-08-01 ~ 2024-07-31
92,919 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
17,500 GBP2023-08-01 ~ 2024-07-31
17,500 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
125,438 GBP2023-08-01 ~ 2024-07-31
72,496 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
116,648 GBP2023-08-01 ~ 2024-07-31
120,808 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings
550,000 GBP2024-07-31
550,000 GBP2023-07-31
Land and buildings, Short leasehold
12,821 GBP2023-07-31
Plant and equipment
2,092,585 GBP2024-07-31
2,017,283 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
81,000 GBP2024-07-31
72,000 GBP2023-07-31
Land and buildings, Short leasehold
1,281 GBP2023-07-31
Plant and equipment
1,698,130 GBP2024-07-31
1,626,314 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,000 GBP2023-08-01 ~ 2024-07-31
Land and buildings, Short leasehold
1,282 GBP2023-08-01 ~ 2024-07-31
Plant and equipment
71,816 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Land and buildings
469,000 GBP2024-07-31
478,000 GBP2023-07-31
Plant and equipment
394,455 GBP2024-07-31
390,969 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
26,517 GBP2024-07-31
26,517 GBP2023-07-31
Motor vehicles
187,545 GBP2024-07-31
202,422 GBP2023-07-31
Computers
58,925 GBP2024-07-31
58,925 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
2,928,393 GBP2024-07-31
2,867,968 GBP2023-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-14,877 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Disposals
-14,877 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
25,835 GBP2024-07-31
25,746 GBP2023-07-31
Motor vehicles
61,831 GBP2024-07-31
50,962 GBP2023-07-31
Computers
58,039 GBP2024-07-31
57,644 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,927,398 GBP2024-07-31
1,833,947 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
89 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
21,596 GBP2023-08-01 ~ 2024-07-31
Computers
395 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
104,178 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,727 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,727 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Furniture and fittings
682 GBP2024-07-31
771 GBP2023-07-31
Motor vehicles
125,714 GBP2024-07-31
151,460 GBP2023-07-31
Computers
886 GBP2024-07-31
1,281 GBP2023-07-31
Raw Materials
339,357 GBP2024-07-31
298,655 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
1,315,810 GBP2024-07-31
1,765,711 GBP2023-07-31
Prepayments/Accrued Income
Current
124,291 GBP2024-07-31
221,326 GBP2023-07-31
Debtors
Amounts falling due within one year, Current
1,440,101 GBP2024-07-31
1,987,037 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
189,240 GBP2024-07-31
492,490 GBP2023-07-31
Trade Creditors/Trade Payables
Current
338,555 GBP2024-07-31
650,951 GBP2023-07-31
Corporation Tax Payable
Current
125,438 GBP2024-07-31
72,496 GBP2023-07-31
Other Taxation & Social Security Payable
Current
54,297 GBP2024-07-31
54,887 GBP2023-07-31
Other Creditors
Current
174,244 GBP2024-07-31
169,083 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
278,590 GBP2024-07-31
221,363 GBP2023-07-31
Between one and five year
818,084 GBP2024-07-31
526,531 GBP2023-07-31
More than five year
247,917 GBP2024-07-31
All periods
1,344,591 GBP2024-07-31
747,894 GBP2023-07-31
Bank Overdrafts
Secured
189,240 GBP2024-07-31
492,490 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
126,498 GBP2024-07-31
131,478 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
44,118 shares2024-07-31
Profit/Loss
Retained earnings (accumulated losses)
346,142 GBP2023-08-01 ~ 2024-07-31