32990 - Other Manufacturing N.e.c.
Cost of Sales
-9,073,925 GBP2023-01-01 ~ 2023-12-31
-10,056,737 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,602,635 GBP2023-01-01 ~ 2023-12-31
-1,522,132 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-13,825 GBP2023-01-01 ~ 2023-12-31
-3,610 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-448,817 GBP2023-01-01 ~ 2023-12-31
426,467 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-352,348 GBP2023-01-01 ~ 2023-12-31
596,472 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
289,664 GBP2023-12-31
321,848 GBP2022-12-31
Other
382,828 GBP2023-12-31
433,061 GBP2022-12-31
Intangible Assets
672,492 GBP2023-12-31
754,909 GBP2022-12-31
Property, Plant & Equipment
1,288,329 GBP2023-12-31
1,290,751 GBP2022-12-31
Fixed Assets - Investments
975,460 GBP2023-12-31
975,460 GBP2022-12-31
Fixed Assets
2,936,281 GBP2023-12-31
3,021,120 GBP2022-12-31
Debtors
2,917,923 GBP2023-12-31
3,211,635 GBP2022-12-31
Cash at bank and in hand
552,265 GBP2023-12-31
501,614 GBP2022-12-31
Current Assets
5,856,230 GBP2023-12-31
6,617,728 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,995,267 GBP2023-12-31
-3,305,494 GBP2022-12-31
Net Current Assets/Liabilities
2,860,963 GBP2023-12-31
3,312,234 GBP2022-12-31
Total Assets Less Current Liabilities
5,797,244 GBP2023-12-31
6,333,354 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-162,972 GBP2023-12-31
-242,651 GBP2022-12-31
Net Assets/Liabilities
5,379,769 GBP2023-12-31
5,732,117 GBP2022-12-31
Equity
Called up share capital
86,245 GBP2023-12-31
86,245 GBP2022-12-31
86,245 GBP2021-12-31
Capital redemption reserve
348,704 GBP2023-12-31
348,704 GBP2022-12-31
348,704 GBP2021-12-31
Retained earnings (accumulated losses)
4,944,820 GBP2023-12-31
5,297,168 GBP2022-12-31
4,700,696 GBP2021-12-31
Equity
5,379,769 GBP2023-12-31
5,732,117 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-352,348 GBP2023-01-01 ~ 2023-12-31
596,472 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
23,990 GBP2023-01-01 ~ 2023-12-31
19,990 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1152023-01-01 ~ 2023-12-31
1302022-01-01 ~ 2022-12-31
Wages/Salaries
3,209,752 GBP2023-01-01 ~ 2023-12-31
3,451,464 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,126 GBP2023-01-01 ~ 2023-12-31
71,854 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,571,067 GBP2023-01-01 ~ 2023-12-31
3,842,509 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-96,469 GBP2023-01-01 ~ 2023-12-31
22,641 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
451,844 GBP2023-12-31
451,844 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
262,705 GBP2023-12-31
255,205 GBP2022-12-31
Development expenditure
301,162 GBP2023-12-31
301,162 GBP2022-12-31
Intangible Assets - Gross Cost
1,015,711 GBP2023-12-31
1,008,211 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
162,180 GBP2023-12-31
129,996 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
143,389 GBP2023-12-31
115,776 GBP2022-12-31
Development expenditure
37,650 GBP2023-12-31
7,530 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
343,219 GBP2023-12-31
253,302 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
32,184 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
27,613 GBP2023-01-01 ~ 2023-12-31
Development expenditure
30,120 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
89,917 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
119,316 GBP2023-12-31
139,429 GBP2022-12-31
Development expenditure
263,512 GBP2023-12-31
293,632 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
418,089 GBP2023-12-31
346,080 GBP2022-12-31
Plant and equipment
2,526,200 GBP2023-12-31
3,308,225 GBP2022-12-31
Furniture and fittings
383,220 GBP2023-12-31
318,855 GBP2022-12-31
Motor vehicles
28,003 GBP2023-12-31
28,003 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,355,512 GBP2023-12-31
4,001,163 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-823,750 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-823,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
99,519 GBP2023-12-31
59,728 GBP2022-12-31
Plant and equipment
1,655,408 GBP2023-12-31
2,359,884 GBP2022-12-31
Furniture and fittings
292,310 GBP2023-12-31
275,249 GBP2022-12-31
Motor vehicles
19,946 GBP2023-12-31
15,551 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,067,183 GBP2023-12-31
2,710,412 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
39,791 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
119,274 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
17,061 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
4,395 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
180,521 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-823,750 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-823,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
318,570 GBP2023-12-31
286,352 GBP2022-12-31
Plant and equipment
870,792 GBP2023-12-31
948,341 GBP2022-12-31
Furniture and fittings
90,910 GBP2023-12-31
43,606 GBP2022-12-31
Motor vehicles
8,057 GBP2023-12-31
12,452 GBP2022-12-31
Finished Goods/Goods for Resale
1,179,252 GBP2023-12-31
1,078,732 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,406,749 GBP2023-12-31
1,634,297 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
73,234 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,280,855 GBP2023-12-31
1,289,841 GBP2022-12-31
Other Debtors
Current
76,331 GBP2023-12-31
122,442 GBP2022-12-31
Prepayments/Accrued Income
Current
80,754 GBP2023-12-31
165,055 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,917,923 GBP2023-12-31
3,211,635 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
24,582 GBP2023-12-31
24,078 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
50,864 GBP2023-12-31
53,869 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,307,682 GBP2023-12-31
1,459,952 GBP2022-12-31
Amounts owed to group undertakings
Current
1,151,311 GBP2023-12-31
1,383,132 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
37,767 GBP2022-12-31
Other Taxation & Social Security Payable
Current
66,239 GBP2023-12-31
75,852 GBP2022-12-31
Other Creditors
Current
282,159 GBP2023-12-31
65,466 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
105,551 GBP2023-12-31
199,234 GBP2022-12-31
Creditors
Current
2,995,267 GBP2023-12-31
3,305,494 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
53,123 GBP2023-12-31
77,150 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
109,849 GBP2023-12-31
165,501 GBP2022-12-31
Creditors
Non-current
162,972 GBP2023-12-31
242,651 GBP2022-12-31
Bank Borrowings
77,705 GBP2023-12-31
101,228 GBP2022-12-31
Total Borrowings
Current
24,582 GBP2023-12-31
24,078 GBP2022-12-31
Non-current
53,123 GBP2023-12-31
77,150 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
50,864 GBP2023-12-31
53,869 GBP2022-12-31
Minimum gross finance lease payments owing
160,713 GBP2023-12-31
219,370 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
39,223 GBP2023-12-31
46,102 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,826 GBP2023-12-31
26,000 GBP2022-12-31
Between two and five year
53,071 GBP2023-12-31
24,726 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
101,897 GBP2023-12-31
50,726 GBP2022-12-31