32990 - Other Manufacturing N.e.c.
Cost of Sales
-14,207,040 GBP2024-01-01 ~ 2024-12-31
-15,829,622 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-780,461 GBP2024-01-01 ~ 2024-12-31
-699,049 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,282,527 GBP2024-01-01 ~ 2024-12-31
-4,058,885 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,262 GBP2024-01-01 ~ 2024-12-31
17 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,505,095 GBP2024-01-01 ~ 2024-12-31
1,636,982 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,101,808 GBP2024-01-01 ~ 2024-12-31
1,523,822 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,101,808 GBP2024-01-01 ~ 2024-12-31
1,523,822 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
856,587 GBP2024-12-31
978,916 GBP2023-12-31
Debtors
5,632,328 GBP2024-12-31
3,899,995 GBP2023-12-31
Cash at bank and in hand
501,501 GBP2024-12-31
572,700 GBP2023-12-31
Current Assets
7,110,672 GBP2024-12-31
5,494,750 GBP2023-12-31
Net Current Assets/Liabilities
4,108,001 GBP2024-12-31
2,863,815 GBP2023-12-31
Total Assets Less Current Liabilities
4,964,588 GBP2024-12-31
3,842,731 GBP2023-12-31
Net Assets/Liabilities
4,567,298 GBP2024-12-31
3,465,490 GBP2023-12-31
Equity
Called up share capital
600 GBP2024-12-31
600 GBP2023-12-31
600 GBP2022-12-31
Share premium
1,024,650 GBP2024-12-31
1,024,650 GBP2023-12-31
1,024,650 GBP2022-12-31
Capital redemption reserve
750 GBP2024-12-31
750 GBP2023-12-31
750 GBP2022-12-31
Retained earnings (accumulated losses)
3,541,298 GBP2024-12-31
2,439,490 GBP2023-12-31
2,830,133 GBP2022-12-31
Equity
4,567,298 GBP2024-12-31
3,465,490 GBP2023-12-31
3,856,133 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,101,808 GBP2024-01-01 ~ 2024-12-31
1,523,822 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,914,465 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,914,465 GBP2023-01-01 ~ 2023-12-31
Turnover/Revenue
21,783,386 GBP2024-01-01 ~ 2024-12-31
22,812,028 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
24,000 GBP2024-01-01 ~ 2024-12-31
26,257 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1832024-01-01 ~ 2024-12-31
1882023-01-01 ~ 2023-12-31
Wages/Salaries
5,216,308 GBP2024-01-01 ~ 2024-12-31
4,907,708 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
127,144 GBP2024-01-01 ~ 2024-12-31
171,135 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,828,785 GBP2024-01-01 ~ 2024-12-31
5,522,746 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
335,613 GBP2024-01-01 ~ 2024-12-31
803,921 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,113 GBP2024-01-01 ~ 2024-12-31
-23,305 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,967,352 GBP2024-12-31
3,907,879 GBP2023-12-31
Furniture and fittings
152,499 GBP2024-12-31
137,308 GBP2023-12-31
Motor vehicles
243,435 GBP2024-12-31
301,215 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,149,760 GBP2024-12-31
5,071,742 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-415 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-60,118 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-60,533 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,524,272 GBP2024-12-31
3,396,001 GBP2023-12-31
Furniture and fittings
117,961 GBP2024-12-31
106,927 GBP2023-12-31
Motor vehicles
162,048 GBP2024-12-31
186,035 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,293,173 GBP2024-12-31
4,092,826 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
128,581 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
11,034 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
34,456 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
259,100 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-310 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-58,443 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-58,753 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
443,080 GBP2024-12-31
511,878 GBP2023-12-31
Furniture and fittings
34,538 GBP2024-12-31
30,381 GBP2023-12-31
Motor vehicles
81,387 GBP2024-12-31
115,180 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
321,477 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,513,914 GBP2024-12-31
1,406,404 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
151,173 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,297,191 GBP2024-12-31
1,893,378 GBP2023-12-31
Other Debtors
Current
72,917 GBP2024-12-31
122,318 GBP2023-12-31
Prepayments/Accrued Income
Current
597,133 GBP2024-12-31
477,895 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,632,328 GBP2024-12-31
3,899,995 GBP2023-12-31
Trade Creditors/Trade Payables
Current
814,152 GBP2024-12-31
780,872 GBP2023-12-31
Amounts owed to group undertakings
Current
1,179,336 GBP2024-12-31
851,249 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
87,091 GBP2023-12-31
Other Taxation & Social Security Payable
Current
591,296 GBP2024-12-31
575,090 GBP2023-12-31
Other Creditors
Current
47,367 GBP2024-12-31
33,855 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
370,520 GBP2024-12-31
302,778 GBP2023-12-31
Creditors
Current
3,002,671 GBP2024-12-31
2,630,935 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
104,056 GBP2024-12-31
110,583 GBP2023-12-31
Deferred Tax Liabilities
97,470 GBP2024-12-31
110,583 GBP2023-12-31
Net Deferred Tax Liability/Asset
97,470 GBP2024-12-31
110,583 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-13,113 GBP2024-01-01 ~ 2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
350 shares2024-12-31
350 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
150 shares2024-12-31
150 shares2023-12-31
Equity
Called up share capital
600 GBP2024-12-31
600 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
647,988 GBP2024-12-31
416,591 GBP2023-12-31
Between two and five year
1,382,038 GBP2024-12-31
684,787 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,030,026 GBP2024-12-31
1,101,378 GBP2023-12-31