32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12022-08-01 ~ 2023-07-31
Turnover/Revenue
12,639,285 GBP2022-08-01 ~ 2023-07-31
14,578,133 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
9,952,134 GBP2022-08-01 ~ 2023-07-31
10,781,355 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
2,687,151 GBP2022-08-01 ~ 2023-07-31
3,796,778 GBP2021-08-01 ~ 2022-07-31
Distribution Costs
1,177,339 GBP2022-08-01 ~ 2023-07-31
1,324,510 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
1,010,897 GBP2022-08-01 ~ 2023-07-31
957,798 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
529,706 GBP2022-08-01 ~ 2023-07-31
1,549,499 GBP2021-08-01 ~ 2022-07-31
Interest Payable/Similar Charges (Finance Costs)
46,475 GBP2022-08-01 ~ 2023-07-31
36,545 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
483,231 GBP2022-08-01 ~ 2023-07-31
1,512,954 GBP2021-08-01 ~ 2022-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
108,944 GBP2022-08-01 ~ 2023-07-31
293,745 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
374,287 GBP2022-08-01 ~ 2023-07-31
1,219,209 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
374,287 GBP2022-08-01 ~ 2023-07-31
1,219,209 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
1,034,021 GBP2023-07-31
907,589 GBP2022-07-31
Total Inventories
298,655 GBP2023-07-31
590,402 GBP2022-07-31
Debtors
7,978,794 GBP2023-07-31
8,395,831 GBP2022-07-31
Cash at bank and in hand
37,586 GBP2023-07-31
81,883 GBP2022-07-31
Current Assets
8,315,035 GBP2023-07-31
9,068,116 GBP2022-07-31
Creditors
Current
1,724,211 GBP2023-07-31
2,696,985 GBP2022-07-31
Net Current Assets/Liabilities
6,590,824 GBP2023-07-31
6,371,131 GBP2022-07-31
Total Assets Less Current Liabilities
7,624,845 GBP2023-07-31
7,278,720 GBP2022-07-31
Net Assets/Liabilities
7,493,367 GBP2023-07-31
7,182,080 GBP2022-07-31
Equity
Called up share capital
44,118 GBP2023-07-31
44,118 GBP2022-07-31
Share premium
135,432 GBP2023-07-31
135,432 GBP2022-07-31
Revaluation reserve
337,804 GBP2023-07-31
344,184 GBP2022-07-31
Capital redemption reserve
64,705 GBP2023-07-31
64,705 GBP2022-07-31
Retained earnings (accumulated losses)
6,911,308 GBP2023-07-31
6,593,641 GBP2022-07-31
Equity
7,493,367 GBP2023-07-31
7,182,080 GBP2022-07-31
Wages/Salaries
2,956,875 GBP2022-08-01 ~ 2023-07-31
2,976,265 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
238,584 GBP2022-08-01 ~ 2023-07-31
247,583 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,307 GBP2022-08-01 ~ 2023-07-31
64,860 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
3,264,766 GBP2022-08-01 ~ 2023-07-31
3,288,708 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
1292022-08-01 ~ 2023-07-31
1262021-08-01 ~ 2022-07-31
Director Remuneration
122,241 GBP2022-08-01 ~ 2023-07-31
148,093 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
92,919 GBP2022-08-01 ~ 2023-07-31
72,648 GBP2021-08-01 ~ 2022-07-31
Audit Fees/Expenses
17,500 GBP2022-08-01 ~ 2023-07-31
10,000 GBP2021-08-01 ~ 2022-07-31
Current Tax for the Period
72,496 GBP2022-08-01 ~ 2023-07-31
233,519 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
120,808 GBP2022-08-01 ~ 2023-07-31
287,461 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings
550,000 GBP2023-07-31
550,000 GBP2022-07-31
Plant and equipment
2,017,283 GBP2023-07-31
1,954,022 GBP2022-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-24,980 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
72,000 GBP2023-07-31
63,000 GBP2022-07-31
Plant and equipment
1,626,314 GBP2023-07-31
1,589,830 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,000 GBP2022-08-01 ~ 2023-07-31
Plant and equipment
61,464 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-24,980 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Land and buildings
478,000 GBP2023-07-31
487,000 GBP2022-07-31
Plant and equipment
390,969 GBP2023-07-31
364,192 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
26,517 GBP2023-07-31
26,517 GBP2022-07-31
Motor vehicles
202,422 GBP2023-07-31
154,593 GBP2022-07-31
Computers
58,925 GBP2023-07-31
58,345 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
2,867,968 GBP2023-07-31
2,756,298 GBP2022-07-31
Property, Plant & Equipment - Disposals
Motor vehicles
-83,901 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Disposals
-108,881 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
25,746 GBP2023-07-31
25,657 GBP2022-07-31
Motor vehicles
50,962 GBP2023-07-31
112,743 GBP2022-07-31
Computers
57,644 GBP2023-07-31
57,479 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,833,947 GBP2023-07-31
1,848,709 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
89 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
20,920 GBP2022-08-01 ~ 2023-07-31
Computers
165 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
92,919 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-82,701 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-107,681 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Furniture and fittings
771 GBP2023-07-31
860 GBP2022-07-31
Motor vehicles
151,460 GBP2023-07-31
41,850 GBP2022-07-31
Computers
1,281 GBP2023-07-31
866 GBP2022-07-31
Raw Materials
298,655 GBP2023-07-31
590,402 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
1,765,711 GBP2023-07-31
2,512,311 GBP2022-07-31
Prepayments/Accrued Income
Current
221,326 GBP2023-07-31
151,762 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
1,987,037 GBP2023-07-31
2,664,073 GBP2022-07-31
Bank Borrowings/Overdrafts
Current
492,490 GBP2023-07-31
1,083,984 GBP2022-07-31
Trade Creditors/Trade Payables
Current
650,951 GBP2023-07-31
755,040 GBP2022-07-31
Corporation Tax Payable
Current
72,496 GBP2023-07-31
233,519 GBP2022-07-31
Other Taxation & Social Security Payable
Current
54,887 GBP2023-07-31
60,118 GBP2022-07-31
Other Creditors
Current
169,083 GBP2023-07-31
180,109 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
221,363 GBP2023-07-31
192,696 GBP2022-07-31
Between one and five year
526,531 GBP2023-07-31
418,319 GBP2022-07-31
All periods
747,894 GBP2023-07-31
611,015 GBP2022-07-31
Bank Overdrafts
Secured
492,490 GBP2023-07-31
1,083,984 GBP2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
131,478 GBP2023-07-31
96,640 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
44,118 shares2023-07-31
Profit/Loss
Retained earnings (accumulated losses)
374,287 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
Retained earnings (accumulated losses)
-63,000 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-63,000 GBP2022-08-01 ~ 2023-07-31