32990 - Other Manufacturing N.e.c.
Cost of Sales
-17,120,558 GBP2023-04-01 ~ 2024-03-31
-17,506,637 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-1,183,781 GBP2023-04-01 ~ 2024-03-31
-956,087 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,695,782 GBP2023-04-01 ~ 2024-03-31
-3,281,363 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-8,424 GBP2023-04-01 ~ 2024-03-31
-8,054 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,680,653 GBP2023-04-01 ~ 2024-03-31
2,286,458 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,186,744 GBP2023-04-01 ~ 2024-03-31
1,927,405 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
2,720,944 GBP2024-03-31
5,534,200 GBP2023-03-31
3,606,795 GBP2022-03-31
Dividends Paid
-4,000,000 GBP2023-04-01 ~ 2024-03-31
Retained earnings (accumulated losses)
0 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
4,160,316 GBP2024-03-31
2,890,999 GBP2023-03-31
Debtors
3,138,533 GBP2024-03-31
5,505,718 GBP2023-03-31
Current assets - Investments
1 GBP2024-03-31
1 GBP2023-03-31
Cash at bank and in hand
344,319 GBP2024-03-31
519,752 GBP2023-03-31
Current Assets
5,478,689 GBP2024-03-31
8,205,081 GBP2023-03-31
Net Current Assets/Liabilities
-1,276,620 GBP2024-03-31
2,873,429 GBP2023-03-31
Total Assets Less Current Liabilities
2,883,696 GBP2024-03-31
5,764,428 GBP2023-03-31
Creditors
Non-current
-62,500 GBP2024-03-31
-112,500 GBP2023-03-31
Net Assets/Liabilities
2,732,444 GBP2024-03-31
5,545,700 GBP2023-03-31
Equity
Called up share capital
11,000 GBP2024-03-31
11,000 GBP2023-03-31
Capital redemption reserve
500 GBP2024-03-31
500 GBP2023-03-31
Equity
2,732,444 GBP2024-03-31
5,545,700 GBP2023-03-31
Audit Fees/Expenses
12,800 GBP2023-04-01 ~ 2024-03-31
12,188 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
2002023-04-01 ~ 2024-03-31
2372022-04-01 ~ 2023-03-31
Wages/Salaries
6,975,503 GBP2023-04-01 ~ 2024-03-31
7,191,474 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
255,010 GBP2023-04-01 ~ 2024-03-31
310,109 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
7,954,759 GBP2023-04-01 ~ 2024-03-31
8,280,818 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
378,096 GBP2023-04-01 ~ 2024-03-31
268,507 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-17,476 GBP2023-04-01 ~ 2024-03-31
-18,501 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
3,802,608 GBP2024-03-31
320,137 GBP2023-03-31
Plant and equipment
623,814 GBP2024-03-31
587,663 GBP2023-03-31
Furniture and fittings
155,550 GBP2024-03-31
122,643 GBP2023-03-31
Motor vehicles
506,244 GBP2024-03-31
506,244 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,088,216 GBP2024-03-31
3,655,574 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
90,714 GBP2024-03-31
37,714 GBP2023-03-31
Plant and equipment
402,989 GBP2024-03-31
344,223 GBP2023-03-31
Furniture and fittings
34,368 GBP2024-03-31
18,281 GBP2023-03-31
Motor vehicles
399,829 GBP2024-03-31
364,357 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
927,900 GBP2024-03-31
764,575 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
53,000 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
58,766 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
16,087 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
35,472 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
163,325 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
3,711,894 GBP2024-03-31
282,423 GBP2023-03-31
Plant and equipment
220,825 GBP2024-03-31
243,440 GBP2023-03-31
Furniture and fittings
121,182 GBP2024-03-31
104,362 GBP2023-03-31
Motor vehicles
106,415 GBP2024-03-31
141,887 GBP2023-03-31
Finished Goods/Goods for Resale
69,893 GBP2024-03-31
182,175 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,193,965 GBP2024-03-31
2,207,425 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
749,305 GBP2024-03-31
3,124,419 GBP2023-03-31
Other Debtors
Current
78,808 GBP2024-03-31
1,400 GBP2023-03-31
Prepayments/Accrued Income
Current
116,455 GBP2024-03-31
172,474 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,138,533 GBP2024-03-31
5,505,718 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
443,752 GBP2024-03-31
51,308 GBP2023-03-31
Trade Creditors/Trade Payables
Current
4,335,240 GBP2024-03-31
2,685,781 GBP2023-03-31
Amounts owed to group undertakings
Current
800,000 GBP2024-03-31
1,355,341 GBP2023-03-31
Corporation Tax Payable
Current
189,661 GBP2024-03-31
450,919 GBP2023-03-31
Other Taxation & Social Security Payable
Current
224,118 GBP2024-03-31
129,295 GBP2023-03-31
Other Creditors
Current
336,885 GBP2024-03-31
394,048 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
425,653 GBP2024-03-31
264,960 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
62,500 GBP2024-03-31
112,500 GBP2023-03-31
Bank Borrowings
112,500 GBP2024-03-31
162,500 GBP2023-03-31
Bank Overdrafts
393,752 GBP2024-03-31
1,308 GBP2023-03-31
Total Borrowings
506,252 GBP2024-03-31
163,808 GBP2023-03-31
Current
443,752 GBP2024-03-31
51,308 GBP2023-03-31
Non-current
62,500 GBP2024-03-31
112,500 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
324,000 GBP2024-03-31
324,000 GBP2023-03-31
Between two and five year
848,000 GBP2024-03-31
960,000 GBP2023-03-31
More than five year
2,390,333 GBP2024-03-31
2,602,333 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,562,333 GBP2024-03-31
3,886,333 GBP2023-03-31