32990 - Other Manufacturing N.e.c.
(expand)Par Value of Share
Class 2 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
11,784,474 GBP2024-02-01 ~ 2025-01-31
13,533,090 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
9,201,574 GBP2024-02-01 ~ 2025-01-31
10,520,263 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
2,582,900 GBP2024-02-01 ~ 2025-01-31
3,012,827 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
2,222,215 GBP2024-02-01 ~ 2025-01-31
2,208,180 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
360,685 GBP2024-02-01 ~ 2025-01-31
904,647 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
19 GBP2024-02-01 ~ 2025-01-31
320 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
136,814 GBP2024-02-01 ~ 2025-01-31
80,345 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
223,890 GBP2024-02-01 ~ 2025-01-31
824,622 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
64,500 GBP2024-02-01 ~ 2025-01-31
209,738 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
159,390 GBP2024-02-01 ~ 2025-01-31
614,884 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
2,570,319 GBP2025-01-31
2,342,230 GBP2024-01-31
Total Inventories
285,165 GBP2025-01-31
243,990 GBP2024-01-31
Debtors
4,006,689 GBP2025-01-31
4,402,998 GBP2024-01-31
Cash at bank and in hand
50,621 GBP2025-01-31
364 GBP2024-01-31
Current Assets
4,342,475 GBP2025-01-31
4,647,352 GBP2024-01-31
Creditors
Current
4,031,444 GBP2025-01-31
4,003,688 GBP2024-01-31
Net Current Assets/Liabilities
311,031 GBP2025-01-31
643,664 GBP2024-01-31
Total Assets Less Current Liabilities
2,881,350 GBP2025-01-31
2,985,894 GBP2024-01-31
Net Assets/Liabilities
1,320,158 GBP2025-01-31
1,636,773 GBP2024-01-31
Equity
Called up share capital
23 GBP2025-01-31
23 GBP2024-01-31
23 GBP2023-01-31
Retained earnings (accumulated losses)
1,320,135 GBP2025-01-31
1,636,750 GBP2024-01-31
1,299,802 GBP2023-01-31
Equity
1,320,158 GBP2025-01-31
1,636,773 GBP2024-01-31
1,299,825 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-476,005 GBP2024-02-01 ~ 2025-01-31
-277,936 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-476,005 GBP2024-02-01 ~ 2025-01-31
-277,936 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
159,390 GBP2024-02-01 ~ 2025-01-31
614,884 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
159,390 GBP2024-02-01 ~ 2025-01-31
614,884 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
1,447,420 GBP2024-02-01 ~ 2025-01-31
1,453,558 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
124,855 GBP2024-02-01 ~ 2025-01-31
122,959 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
30,636 GBP2024-02-01 ~ 2025-01-31
29,440 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,602,911 GBP2024-02-01 ~ 2025-01-31
1,605,957 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
432024-02-01 ~ 2025-01-31
482023-02-01 ~ 2024-01-31
Director Remuneration
30,696 GBP2024-02-01 ~ 2025-01-31
23,832 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
313,998 GBP2024-02-01 ~ 2025-01-31
291,963 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
9,400 GBP2024-02-01 ~ 2025-01-31
15,650 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
8,819 GBP2024-02-01 ~ 2025-01-31
3,082 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
55,973 GBP2024-02-01 ~ 2025-01-31
156,678 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
190,978 GBP2025-01-31
130,845 GBP2024-01-31
Plant and equipment
3,397,119 GBP2025-01-31
2,943,877 GBP2024-01-31
Motor vehicles
306,099 GBP2025-01-31
258,868 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
3,894,196 GBP2025-01-31
3,333,590 GBP2024-01-31
Property, Plant & Equipment - Disposals
Plant and equipment
-197,483 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-3,000 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-200,483 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
63,620 GBP2025-01-31
34,843 GBP2024-01-31
Plant and equipment
1,153,167 GBP2025-01-31
904,596 GBP2024-01-31
Motor vehicles
107,090 GBP2025-01-31
51,921 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,323,877 GBP2025-01-31
991,360 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
28,777 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
364,502 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
57,953 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
451,232 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-115,931 GBP2024-02-01 ~ 2025-01-31
Motor vehicles
-2,784 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-118,715 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Improvements to leasehold property
127,358 GBP2025-01-31
96,002 GBP2024-01-31
Plant and equipment
2,243,952 GBP2025-01-31
2,039,281 GBP2024-01-31
Motor vehicles
199,009 GBP2025-01-31
206,947 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
604,423 GBP2024-01-31
Under hire purchased contracts or finance leases, Motor vehicles
233,345 GBP2024-01-31
Under hire purchased contracts or finance leases, Plant and equipment
927,433 GBP2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
139,579 GBP2024-01-31
Under hire purchased contracts or finance leases, Motor vehicles
37,874 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
104,062 GBP2024-02-01 ~ 2025-01-31
Motor vehicles, Under hire purchased contracts or finance leases
33,172 GBP2024-02-01 ~ 2025-01-31
Under hire purchased contracts or finance leases
137,234 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
154,026 GBP2025-01-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
773,407 GBP2025-01-31
464,844 GBP2024-01-31
Motor vehicles, Under hire purchased contracts or finance leases
123,130 GBP2025-01-31
195,471 GBP2024-01-31
Under hire purchased contracts or finance leases
896,537 GBP2025-01-31
660,315 GBP2024-01-31
Merchandise
285,165 GBP2025-01-31
243,990 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
2,371,248 GBP2025-01-31
2,465,601 GBP2024-01-31
Amounts Owed by Group Undertakings
Current
1,190,705 GBP2025-01-31
1,384,102 GBP2024-01-31
Other Debtors
Current
121,133 GBP2025-01-31
209,833 GBP2024-01-31
Prepayments
Current
18,083 GBP2025-01-31
37,097 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
4,006,689 GBP2025-01-31
4,402,998 GBP2024-01-31
Bank Borrowings/Overdrafts
Current
112,824 GBP2025-01-31
182,056 GBP2024-01-31
Other Remaining Borrowings
Current
917,147 GBP2025-01-31
1,691,899 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
221,302 GBP2025-01-31
199,302 GBP2024-01-31
Trade Creditors/Trade Payables
Current
2,585,112 GBP2025-01-31
1,881,895 GBP2024-01-31
Corporation Tax Payable
Current
8,480 GBP2025-01-31
2,763 GBP2024-01-31
Other Taxation & Social Security Payable
Current
27,058 GBP2025-01-31
26,599 GBP2024-01-31
Other Creditors
Current
3,490 GBP2025-01-31
6,327 GBP2024-01-31
Accrued Liabilities
Current
11,825 GBP2025-01-31
12,847 GBP2024-01-31
Bank Borrowings/Overdrafts
Non-current
566,508 GBP2025-01-31
645,604 GBP2024-01-31
Other Remaining Borrowings
Non-current
16,900 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
366,273 GBP2025-01-31
113,887 GBP2024-01-31
Bank Borrowings
Non-current, Between one and two years
566,508 GBP2025-01-31
645,604 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
366,273 GBP2025-01-31
hire purchase agreements
587,575 GBP2025-01-31
313,189 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
199,571 GBP2025-01-31
29,323 GBP2024-01-31
Between one and five year
221,941 GBP2025-01-31
298,810 GBP2024-01-31
All periods
421,512 GBP2025-01-31
328,133 GBP2024-01-31
Bank Borrowings
Secured
679,332 GBP2025-01-31
784,343 GBP2024-01-31
Total Borrowings
Secured
2,184,054 GBP2025-01-31
2,806,331 GBP2024-01-31
Deferred Tax Liabilities
Accelerated tax depreciation
55,681 GBP2025-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
628,411 GBP2025-01-31
572,730 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20 shares2025-01-31
Class 2 ordinary share
3 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
159,390 GBP2024-02-01 ~ 2025-01-31