32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Class 2 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
11,318,105 GBP2021-01-01 ~ 2021-12-31
9,891,518 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
7,805,147 GBP2021-01-01 ~ 2021-12-31
6,717,587 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
3,512,958 GBP2021-01-01 ~ 2021-12-31
3,173,931 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
3,376,414 GBP2021-01-01 ~ 2021-12-31
3,446,115 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
223,276 GBP2021-01-01 ~ 2021-12-31
213,075 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
6,637 GBP2021-01-01 ~ 2021-12-31
827 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
216,639 GBP2021-01-01 ~ 2021-12-31
212,248 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-116,303 GBP2021-01-01 ~ 2021-12-31
-105,548 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
332,942 GBP2021-01-01 ~ 2021-12-31
317,796 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
332,942 GBP2021-01-01 ~ 2021-12-31
317,796 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
360,136 GBP2021-12-31
227,061 GBP2020-12-31
Fixed Assets - Investments
10,000 GBP2021-12-31
10,000 GBP2020-12-31
Fixed Assets
370,136 GBP2021-12-31
237,061 GBP2020-12-31
Total Inventories
821,718 GBP2021-12-31
732,106 GBP2020-12-31
Debtors
4,580,339 GBP2021-12-31
4,023,632 GBP2020-12-31
Cash at bank and in hand
40,978 GBP2021-12-31
379,965 GBP2020-12-31
Current Assets
5,443,035 GBP2021-12-31
5,135,703 GBP2020-12-31
Creditors
Current
2,939,996 GBP2021-12-31
2,965,544 GBP2020-12-31
Net Current Assets/Liabilities
2,503,039 GBP2021-12-31
2,170,159 GBP2020-12-31
Total Assets Less Current Liabilities
2,873,175 GBP2021-12-31
2,407,220 GBP2020-12-31
Creditors
Non-current
-101,247 GBP2021-12-31
Net Assets/Liabilities
2,707,649 GBP2021-12-31
2,374,707 GBP2020-12-31
Equity
Called up share capital
30,400 GBP2021-12-31
30,400 GBP2020-12-31
30,400 GBP2019-12-31
Retained earnings (accumulated losses)
2,677,249 GBP2021-12-31
2,344,307 GBP2020-12-31
2,026,511 GBP2019-12-31
Equity
2,707,649 GBP2021-12-31
2,374,707 GBP2020-12-31
2,056,911 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
332,942 GBP2021-01-01 ~ 2021-12-31
317,796 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
2,942,986 GBP2021-01-01 ~ 2021-12-31
3,037,645 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
177,000 GBP2021-01-01 ~ 2021-12-31
182,142 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
3,119,986 GBP2021-01-01 ~ 2021-12-31
3,219,787 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
782021-01-01 ~ 2021-12-31
802020-01-01 ~ 2020-12-31
Director Remuneration
645,878 GBP2021-01-01 ~ 2021-12-31
639,890 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
88,532 GBP2021-01-01 ~ 2021-12-31
100,085 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
11,700 GBP2021-01-01 ~ 2021-12-31
12,455 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
-130,250 GBP2021-01-01 ~ 2021-12-31
-115,000 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
41,161 GBP2021-01-01 ~ 2021-12-31
40,327 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
707,896 GBP2021-12-31
549,363 GBP2020-12-31
Furniture and fittings
396,187 GBP2021-12-31
478,995 GBP2020-12-31
Motor vehicles
20,800 GBP2021-12-31
40,380 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,678,055 GBP2021-12-31
1,621,910 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-74,649 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-98,704 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-40,380 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-213,733 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
441,634 GBP2021-12-31
435,186 GBP2020-12-31
Furniture and fittings
322,246 GBP2021-12-31
386,725 GBP2020-12-31
Motor vehicles
867 GBP2021-12-31
40,380 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,317,919 GBP2021-12-31
1,394,849 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
72,038 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
31,725 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
867 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
125,244 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-65,590 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-96,204 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-40,380 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-202,174 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
266,262 GBP2021-12-31
114,177 GBP2020-12-31
Furniture and fittings
73,941 GBP2021-12-31
92,270 GBP2020-12-31
Motor vehicles
19,933 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
10,000 GBP2020-12-31
Investments in Group Undertakings
10,000 GBP2021-12-31
10,000 GBP2020-12-31
Raw Materials
455,616 GBP2021-12-31
448,527 GBP2020-12-31
Value of work in progress
139,416 GBP2021-12-31
143,228 GBP2020-12-31
Finished Goods
226,686 GBP2021-12-31
140,351 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
4,221,691 GBP2021-12-31
3,710,755 GBP2020-12-31
Other Debtors
Current
10,201 GBP2021-12-31
12,983 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
137,725 GBP2021-12-31
115,000 GBP2020-12-31
Prepayments/Accrued Income
Current
128,264 GBP2021-12-31
101,179 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
4,557,339 GBP2021-12-31
4,000,632 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
44,999 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,973,962 GBP2021-12-31
1,918,781 GBP2020-12-31
Other Taxation & Social Security Payable
Current
70,811 GBP2021-12-31
68,904 GBP2020-12-31
Other Creditors
Current
11,500 GBP2021-12-31
10,000 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
313,433 GBP2021-12-31
349,211 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
101,247 GBP2021-12-31
Between one and five year, hire purchase agreements
101,247 GBP2021-12-31
hire purchase agreements
146,246 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
64,279 GBP2021-12-31
32,513 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2021-12-31
Class 2 ordinary share
400 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
332,942 GBP2021-01-01 ~ 2021-12-31