32990 - Other Manufacturing N.e.c.
(expand)Fixed Assets - Investments
955,477 GBP2024-12-31
975,460 GBP2023-12-31
Fixed Assets
2,818,759 GBP2024-12-31
2,936,281 GBP2023-12-31
Total Inventories
2,347,523 GBP2024-12-31
2,386,042 GBP2023-12-31
Debtors
2,972,803 GBP2024-12-31
2,917,923 GBP2023-12-31
Cash at bank and in hand
878,233 GBP2024-12-31
552,265 GBP2023-12-31
Current Assets
6,198,559 GBP2024-12-31
5,856,230 GBP2023-12-31
Creditors
Current
2,147,506 GBP2024-12-31
2,995,267 GBP2023-12-31
Net Current Assets/Liabilities
4,051,053 GBP2024-12-31
2,860,963 GBP2023-12-31
Total Assets Less Current Liabilities
6,869,812 GBP2024-12-31
5,797,244 GBP2023-12-31
Net Assets/Liabilities
6,422,964 GBP2024-12-31
5,379,769 GBP2023-12-31
Equity
Called up share capital
86,245 GBP2024-12-31
86,245 GBP2023-12-31
86,245 GBP2022-12-31
Capital redemption reserve
348,704 GBP2024-12-31
348,704 GBP2023-12-31
348,704 GBP2022-12-31
Retained earnings (accumulated losses)
5,988,015 GBP2024-12-31
4,944,820 GBP2023-12-31
5,297,168 GBP2022-12-31
Equity
6,422,964 GBP2024-12-31
5,379,769 GBP2023-12-31
5,732,117 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,043,195 GBP2024-01-01 ~ 2024-12-31
-352,348 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,328,555 GBP2024-01-01 ~ 2024-12-31
3,259,668 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
314,635 GBP2024-01-01 ~ 2024-12-31
291,188 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
85,221 GBP2024-01-01 ~ 2024-12-31
70,126 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,728,411 GBP2024-01-01 ~ 2024-12-31
3,620,982 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1082024-01-01 ~ 2024-12-31
1152023-01-01 ~ 2023-12-31
Director Remuneration
166,780 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
161,362 GBP2024-01-01 ~ 2024-12-31
180,520 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
35,960 GBP2024-01-01 ~ 2024-12-31
54,175 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-84,405 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Net goodwill
451,844 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
262,705 GBP2023-12-31
Development expenditure
301,162 GBP2023-12-31
Intangible Assets - Gross Cost
1,015,711 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
210,456 GBP2024-12-31
162,180 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
171,315 GBP2024-12-31
143,389 GBP2023-12-31
Development expenditure
67,770 GBP2024-12-31
37,650 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
449,541 GBP2024-12-31
343,219 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
48,276 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
27,926 GBP2024-01-01 ~ 2024-12-31
Development expenditure
30,120 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
106,322 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
241,388 GBP2024-12-31
289,664 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
91,390 GBP2024-12-31
119,316 GBP2023-12-31
Development expenditure
233,392 GBP2024-12-31
263,512 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,699,715 GBP2024-12-31
2,572,122 GBP2023-12-31
Furniture and fittings
126,311 GBP2024-12-31
89,936 GBP2023-12-31
Land and buildings, Long leasehold
433,157 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,824,630 GBP2024-12-31
1,700,744 GBP2023-12-31
Furniture and fittings
36,190 GBP2024-12-31
27,447 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
123,886 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
8,743 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
291,849 GBP2024-12-31
318,570 GBP2023-12-31
Plant and equipment
875,085 GBP2024-12-31
871,378 GBP2023-12-31
Furniture and fittings
90,121 GBP2024-12-31
62,489 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
15,418 GBP2024-12-31
32,998 GBP2023-12-31
Computers
316,043 GBP2024-12-31
297,452 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,590,644 GBP2024-12-31
3,410,597 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-17,580 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-19,030 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
15,418 GBP2024-12-31
24,942 GBP2023-12-31
Computers
275,986 GBP2024-12-31
269,616 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,293,532 GBP2024-12-31
2,122,268 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
2,562 GBP2024-01-01 ~ 2024-12-31
Computers
6,370 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
183,362 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-12,086 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,098 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
40,057 GBP2024-12-31
27,836 GBP2023-12-31
Motor vehicles
8,056 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
220,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
58,667 GBP2024-12-31
36,667 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
22,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
161,333 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
183,333 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
955,477 GBP2024-12-31
975,460 GBP2023-12-31
Investments in Group Undertakings
955,477 GBP2024-12-31
975,460 GBP2023-12-31
Merchandise
2,223,524 GBP2024-12-31
2,255,361 GBP2023-12-31
Value of work in progress
123,999 GBP2024-12-31
130,681 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,403,395 GBP2024-12-31
1,406,749 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,270,543 GBP2024-12-31
1,280,855 GBP2023-12-31
Other Debtors
Current
170,225 GBP2024-12-31
69,715 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
61,224 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
19,098 GBP2024-12-31
33,965 GBP2023-12-31
Prepayments/Accrued Income
Current
48,318 GBP2024-12-31
126,639 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,972,803 GBP2024-12-31
2,917,923 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
51,360 GBP2024-12-31
24,582 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
49,448 GBP2024-12-31
50,864 GBP2023-12-31
Trade Creditors/Trade Payables
Current
853,398 GBP2024-12-31
1,307,682 GBP2023-12-31
Amounts owed to group undertakings
Current
793,848 GBP2024-12-31
1,151,311 GBP2023-12-31
Corporation Tax Payable
Current
-73,189 GBP2023-12-31
Other Taxation & Social Security Payable
Current
74,871 GBP2024-12-31
139,428 GBP2023-12-31
Other Creditors
Current
207,839 GBP2024-12-31
137,385 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
116,742 GBP2024-12-31
257,204 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
53,123 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
61,816 GBP2024-12-31
109,849 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
53,123 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
109,849 GBP2023-12-31
hire purchase agreements
111,264 GBP2024-12-31
160,713 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,620 GBP2024-12-31
48,826 GBP2023-12-31
Between one and five year
19,035 GBP2024-12-31
53,071 GBP2023-12-31
All periods
67,655 GBP2024-12-31
101,897 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
320,968 GBP2024-12-31
222,159 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
318,716 GBP2024-12-31
222,159 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
86,245 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,043,195 GBP2024-01-01 ~ 2024-12-31