32990 - Other Manufacturing N.e.c.
Average Number of Employees
02022-10-31 ~ 2023-10-29
02021-11-01 ~ 2022-10-30
Turnover/Revenue
4,042,000 GBP2022-10-31 ~ 2023-10-29
2,187,000 GBP2021-11-01 ~ 2022-10-30
Raw materials and consumables used in the production process
-1,707,000 GBP2022-10-31 ~ 2023-10-29
-1,060,000 GBP2021-11-01 ~ 2022-10-30
Expenses related to depreciation, amortization, and impairment of assets
-98,000 GBP2022-10-31 ~ 2023-10-29
-41,000 GBP2021-11-01 ~ 2022-10-30
Operating Profit/Loss
54,000 GBP2022-10-31 ~ 2023-10-29
-617,000 GBP2021-11-01 ~ 2022-10-30
Interest Payable/Similar Charges (Finance Costs)
3,000 GBP2022-10-31 ~ 2023-10-29
-3,000 GBP2021-11-01 ~ 2022-10-30
Profit/Loss on Ordinary Activities Before Tax
57,000 GBP2022-10-31 ~ 2023-10-29
-620,000 GBP2021-11-01 ~ 2022-10-30
Profit/Loss
45,000 GBP2022-10-31 ~ 2023-10-29
-512,000 GBP2021-11-01 ~ 2022-10-30
Equity
Retained earnings (accumulated losses)
-851,000 GBP2023-10-29
-896,000 GBP2022-10-30
-384,000 GBP2021-11-01
Profit/Loss
Retained earnings (accumulated losses)
45,000 GBP2022-10-31 ~ 2023-10-29
-512,000 GBP2021-11-01 ~ 2022-10-30
Property, Plant & Equipment
905,000 GBP2023-10-29
999,000 GBP2022-10-30
Fixed Assets
905,000 GBP2023-10-29
999,000 GBP2022-10-30
Total Inventories
523,000 GBP2023-10-29
510,000 GBP2022-10-30
Debtors
Current
745,000 GBP2023-10-29
751,000 GBP2022-10-30
Cash at bank and in hand
393,000 GBP2023-10-29
322,000 GBP2022-10-30
Current Assets
1,661,000 GBP2023-10-29
1,583,000 GBP2022-10-30
Creditors
Current, Amounts falling due within one year
-1,089,000 GBP2023-10-29
-1,144,000 GBP2022-10-30
Net Current Assets/Liabilities
572,000 GBP2023-10-29
439,000 GBP2022-10-30
Total Assets Less Current Liabilities
1,477,000 GBP2023-10-29
1,438,000 GBP2022-10-30
Net Assets/Liabilities
1,377,000 GBP2023-10-29
1,332,000 GBP2022-10-30
Equity
Called up share capital
2,195,000 GBP2023-10-29
2,195,000 GBP2022-10-30
1,695,000 GBP2021-11-01
Share premium
33,000 GBP2023-10-29
33,000 GBP2022-10-30
33,000 GBP2021-11-01
Equity
1,377,000 GBP2023-10-29
1,332,000 GBP2022-10-30
1,344,000 GBP2021-11-01
Issue of Equity Instruments
Called up share capital
500,000 GBP2021-11-01 ~ 2022-10-30
Issue of Equity Instruments
500,000 GBP2021-11-01 ~ 2022-10-30
Wages/Salaries
1,241,000 GBP2022-10-31 ~ 2023-10-29
972,000 GBP2021-11-01 ~ 2022-10-30
Social Security Costs
133,000 GBP2022-10-31 ~ 2023-10-29
105,000 GBP2021-11-01 ~ 2022-10-30
Director Remuneration
99,000 GBP2022-10-31 ~ 2023-10-29
145,000 GBP2021-11-01 ~ 2022-10-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,000 GBP2022-10-31 ~ 2023-10-29
113,000 GBP2021-11-01 ~ 2022-10-30
Tax Expense/Credit at Applicable Tax Rate
13,000 GBP2022-10-31 ~ 2023-10-29
-118,000 GBP2021-11-01 ~ 2022-10-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
179,000 GBP2022-10-30
Plant and equipment
481,000 GBP2023-10-29
440,000 GBP2022-10-30
Property, Plant & Equipment - Gross Cost
1,436,000 GBP2023-10-29
1,517,000 GBP2022-10-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-179,000 GBP2022-10-31 ~ 2023-10-29
Property, Plant & Equipment - Other Disposals
-179,000 GBP2022-10-31 ~ 2023-10-29
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
82,000 GBP2022-10-30
Plant and equipment
322,000 GBP2022-10-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
518,000 GBP2022-10-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
3,000 GBP2022-10-31 ~ 2023-10-29
Plant and equipment, Owned/Freehold
36,000 GBP2022-10-31 ~ 2023-10-29
Owned/Freehold
98,000 GBP2022-10-31 ~ 2023-10-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-85,000 GBP2022-10-31 ~ 2023-10-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-85,000 GBP2022-10-31 ~ 2023-10-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
358,000 GBP2023-10-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
531,000 GBP2023-10-29
Property, Plant & Equipment
Plant and equipment
123,000 GBP2023-10-29
118,000 GBP2022-10-30
Furniture and fittings
97,000 GBP2022-10-30
Raw materials and consumables
245,000 GBP2023-10-29
278,000 GBP2022-10-30
Value of work in progress
278,000 GBP2023-10-29
232,000 GBP2022-10-30
Trade Debtors/Trade Receivables
Current
168,000 GBP2023-10-29
395,000 GBP2022-10-30
Amounts Owed by Group Undertakings
Current
451,000 GBP2023-10-29
225,000 GBP2022-10-30
Other Debtors
Current
91,000 GBP2023-10-29
50,000 GBP2022-10-30
Prepayments/Accrued Income
Current
35,000 GBP2023-10-29
81,000 GBP2022-10-30
Trade Creditors/Trade Payables
Current
321,000 GBP2023-10-29
320,000 GBP2022-10-30
Amounts owed to group undertakings
Current
257,000 GBP2023-10-29
275,000 GBP2022-10-30
Corporation Tax Payable
Current
32,000 GBP2023-10-29
38,000 GBP2022-10-30
Taxation/Social Security Payable
Current
34,000 GBP2023-10-29
31,000 GBP2022-10-30
Other Creditors
Current
121,000 GBP2023-10-29
73,000 GBP2022-10-30
Accrued Liabilities/Deferred Income
Current
297,000 GBP2023-10-29
343,000 GBP2022-10-30
Creditors
Current
1,089,000 GBP2023-10-29
1,144,000 GBP2022-10-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,195,000 shares2023-10-29
2,195,000 shares2022-10-30
Par Value of Share
Class 1 ordinary share
02022-10-31 ~ 2023-10-29
Net Deferred Tax Liability/Asset
-100,000 GBP2023-10-29
-106,000 GBP2022-10-30
7,000 GBP2021-11-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
6,000 GBP2022-10-31 ~ 2023-10-29
-113,000 GBP2021-11-01 ~ 2022-10-30
Deferred Tax Liabilities
Accelerated tax depreciation
-109,000 GBP2023-10-29
-110,000 GBP2022-10-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
140,000 GBP2023-10-29
140,000 GBP2022-10-30
Between one and five year
560,000 GBP2023-10-29
560,000 GBP2022-10-30
More than five year
1,120,000 GBP2023-10-29
1,260,000 GBP2022-10-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,820,000 GBP2023-10-29
1,960,000 GBP2022-10-30