32990 - Other Manufacturing N.e.c.
(expand)Turnover/Revenue
23,337,926 GBP2021-10-01 ~ 2022-09-30
18,200,972 GBP2020-10-01 ~ 2021-09-30
Cost of Sales
-13,423,072 GBP2021-10-01 ~ 2022-09-30
-9,822,540 GBP2020-10-01 ~ 2021-09-30
Gross Profit/Loss
9,914,854 GBP2021-10-01 ~ 2022-09-30
8,378,432 GBP2020-10-01 ~ 2021-09-30
Administrative Expenses
-6,745,994 GBP2021-10-01 ~ 2022-09-30
-5,932,031 GBP2020-10-01 ~ 2021-09-30
Operating Profit/Loss
3,138,112 GBP2021-10-01 ~ 2022-09-30
2,432,495 GBP2020-10-01 ~ 2021-09-30
Profit/Loss on Ordinary Activities Before Tax
1,398,461 GBP2021-10-01 ~ 2022-09-30
1,184,345 GBP2020-10-01 ~ 2021-09-30
Profit/Loss
1,131,309 GBP2021-10-01 ~ 2022-09-30
618,268 GBP2020-10-01 ~ 2021-09-30
Intangible Assets
2,436,526 GBP2022-09-30
1,968,736 GBP2021-09-30
Property, Plant & Equipment
6,260,084 GBP2022-09-30
6,132,065 GBP2021-09-30
Fixed Assets
8,696,610 GBP2022-09-30
8,100,801 GBP2021-09-30
Total Inventories
5,683,450 GBP2022-09-30
4,410,404 GBP2021-09-30
Debtors
Non-current
2,163,853 GBP2022-09-30
1,929,265 GBP2021-09-30
Current
8,289,630 GBP2022-09-30
6,467,574 GBP2021-09-30
Cash at bank and in hand
1,264,490 GBP2022-09-30
148,244 GBP2021-09-30
Current Assets
17,401,423 GBP2022-09-30
12,955,487 GBP2021-09-30
Creditors
Current, Amounts falling due within one year
-12,424,090 GBP2022-09-30
Net Current Assets/Liabilities
4,977,333 GBP2022-09-30
3,827,297 GBP2021-09-30
Total Assets Less Current Liabilities
13,673,943 GBP2022-09-30
11,928,098 GBP2021-09-30
Creditors
Non-current, Amounts falling due after one year
-3,775,312 GBP2021-09-30
Net Assets/Liabilities
8,052,129 GBP2022-09-30
6,920,820 GBP2021-09-30
Equity
Called up share capital
100 GBP2022-09-30
100 GBP2021-09-30
100 GBP2020-10-01
Retained earnings (accumulated losses)
8,052,029 GBP2022-09-30
6,920,720 GBP2021-09-30
6,302,452 GBP2020-10-01
Equity
8,052,129 GBP2022-09-30
6,920,820 GBP2021-09-30
6,302,552 GBP2020-10-01
Profit/Loss
Retained earnings (accumulated losses)
1,131,309 GBP2021-10-01 ~ 2022-09-30
618,268 GBP2020-10-01 ~ 2021-09-30
Audit Fees/Expenses
18,600 GBP2021-10-01 ~ 2022-09-30
13,500 GBP2020-10-01 ~ 2021-09-30
Wages/Salaries
7,164,130 GBP2021-10-01 ~ 2022-09-30
6,106,194 GBP2020-10-01 ~ 2021-09-30
Social Security Costs
728,593 GBP2021-10-01 ~ 2022-09-30
586,658 GBP2020-10-01 ~ 2021-09-30
Staff Costs/Employee Benefits Expense
8,201,734 GBP2021-10-01 ~ 2022-09-30
6,982,019 GBP2020-10-01 ~ 2021-09-30
Director Remuneration
593,701 GBP2021-10-01 ~ 2022-09-30
469,215 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
267,152 GBP2021-10-01 ~ 2022-09-30
566,077 GBP2020-10-01 ~ 2021-09-30
Tax Expense/Credit at Applicable Tax Rate
265,708 GBP2021-10-01 ~ 2022-09-30
225,026 GBP2020-10-01 ~ 2021-09-30
Intangible Assets - Gross Cost
Development expenditure
3,406,739 GBP2022-09-30
2,606,063 GBP2021-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
970,213 GBP2022-09-30
637,327 GBP2021-09-30
Intangible Assets
Development expenditure
2,436,526 GBP2022-09-30
1,968,736 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,172,868 GBP2022-09-30
9,451,287 GBP2021-09-30
Motor vehicles
126,738 GBP2022-09-30
88,067 GBP2021-09-30
Furniture and fittings
914,566 GBP2022-09-30
785,218 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
12,386,390 GBP2022-09-30
11,437,490 GBP2021-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-38,681 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-66,667 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals
-105,348 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Other
56,956 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,270,420 GBP2021-09-30
Motor vehicles
67,113 GBP2021-09-30
Furniture and fittings
638,466 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,305,425 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
21,440 GBP2021-10-01 ~ 2022-09-30
Furniture and fittings, Owned/Freehold
91,738 GBP2021-10-01 ~ 2022-09-30
Owned/Freehold
926,229 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-38,681 GBP2021-10-01 ~ 2022-09-30
Motor vehicles
-66,667 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-105,348 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,951,236 GBP2022-09-30
Motor vehicles
21,886 GBP2022-09-30
Furniture and fittings
730,204 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,126,306 GBP2022-09-30
Property, Plant & Equipment
Plant and equipment
5,221,632 GBP2022-09-30
5,180,867 GBP2021-09-30
Motor vehicles
104,852 GBP2022-09-30
20,954 GBP2021-09-30
Furniture and fittings
184,362 GBP2022-09-30
146,752 GBP2021-09-30
Other
56,956 GBP2022-09-30
Plant and equipment, Under hire purchased contracts or finance leases
4,559,700 GBP2022-09-30
Under hire purchased contracts or finance leases, Plant and equipment
4,517,082 GBP2021-09-30
Under hire purchased contracts or finance leases, Motor vehicles
104,852 GBP2022-09-30
20,954 GBP2021-09-30
Under hire purchased contracts or finance leases
5,148,892 GBP2022-09-30
5,080,421 GBP2021-09-30
Raw materials and consumables
4,995,686 GBP2022-09-30
3,855,076 GBP2021-09-30
Value of work in progress
687,764 GBP2022-09-30
555,328 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
3,358,429 GBP2022-09-30
2,749,554 GBP2021-09-30
Amounts Owed by Group Undertakings
Current
3,069,546 GBP2022-09-30
2,635,024 GBP2021-09-30
Other Debtors
Current
966,535 GBP2022-09-30
847,370 GBP2021-09-30
Prepayments/Accrued Income
Current
895,120 GBP2022-09-30
235,626 GBP2021-09-30
Bank Overdrafts
-222,173 GBP2021-09-30
Cash and Cash Equivalents
1,264,490 GBP2022-09-30
-73,929 GBP2021-09-30
Bank Overdrafts
Current
222,173 GBP2021-09-30
Bank Borrowings
Current
350,000 GBP2022-09-30
620,609 GBP2021-09-30
Trade Creditors/Trade Payables
Current
2,926,962 GBP2022-09-30
2,431,209 GBP2021-09-30
Amounts owed to group undertakings
Current
534,306 GBP2022-09-30
415,168 GBP2021-09-30
Taxation/Social Security Payable
Current
392,061 GBP2022-09-30
378,818 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Current
963,595 GBP2022-09-30
1,223,701 GBP2021-09-30
Other Creditors
Current
3,070,421 GBP2022-09-30
2,985,769 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
4,186,745 GBP2022-09-30
850,743 GBP2021-09-30
Creditors
Current
12,424,090 GBP2022-09-30
9,128,190 GBP2021-09-30
Bank Borrowings
Non-current
933,333 GBP2022-09-30
1,283,333 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Non-current
2,551,410 GBP2022-09-30
1,854,026 GBP2021-09-30
Amounts owed to group undertakings
Non-current
637,953 GBP2022-09-30
637,953 GBP2021-09-30
Creditors
Non-current
4,122,696 GBP2022-09-30
3,775,312 GBP2021-09-30
Bank Borrowings
Current, Amounts falling due within one year
350,000 GBP2022-09-30
Non-current, Between one and two years
350,000 GBP2022-09-30
Non-current, Between two and five year
583,333 GBP2022-09-30
Between two and five year, Non-current
933,333 GBP2021-09-30
Total Borrowings
1,283,333 GBP2022-09-30
1,903,942 GBP2021-09-30
Minimum gross finance lease payments owing
3,515,005 GBP2022-09-30
3,077,727 GBP2021-09-30
Net Deferred Tax Liability/Asset
-1,499,118 GBP2022-09-30
-1,231,966 GBP2021-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-267,152 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-1,518,608 GBP2022-09-30
-1,249,090 GBP2021-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-09-30
100 shares2021-09-30
Par Value of Share
Class 1 ordinary share
1.002021-10-01 ~ 2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
233,000 GBP2022-09-30
233,000 GBP2021-09-30
Between one and five year
310,500 GBP2022-09-30
539,500 GBP2021-09-30
More than five year
4,000 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
543,500 GBP2022-09-30
776,500 GBP2021-09-30