32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
14,468,568 GBP2024-01-01 ~ 2024-12-31
15,604,497 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
11,020,013 GBP2024-01-01 ~ 2024-12-31
12,026,007 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,448,555 GBP2024-01-01 ~ 2024-12-31
3,578,490 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
469,459 GBP2024-01-01 ~ 2024-12-31
489,602 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,215,358 GBP2024-01-01 ~ 2024-12-31
2,234,462 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
763,738 GBP2024-01-01 ~ 2024-12-31
854,426 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1 GBP2024-01-01 ~ 2024-12-31
1 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
26,368 GBP2024-01-01 ~ 2024-12-31
23,949 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
737,371 GBP2024-01-01 ~ 2024-12-31
830,478 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
187,385 GBP2024-01-01 ~ 2024-12-31
191,647 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
549,986 GBP2024-01-01 ~ 2024-12-31
638,831 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
549,986 GBP2024-01-01 ~ 2024-12-31
638,831 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
687,140 GBP2024-12-31
700,695 GBP2023-12-31
Total Inventories
1,141,566 GBP2024-12-31
1,091,562 GBP2023-12-31
Debtors
4,259,819 GBP2024-12-31
4,076,022 GBP2023-12-31
Cash at bank and in hand
361,164 GBP2024-12-31
420,199 GBP2023-12-31
Current Assets
5,762,549 GBP2024-12-31
5,587,783 GBP2023-12-31
Creditors
Current
2,758,896 GBP2024-12-31
2,880,994 GBP2023-12-31
Net Current Assets/Liabilities
3,003,653 GBP2024-12-31
2,706,789 GBP2023-12-31
Total Assets Less Current Liabilities
3,690,793 GBP2024-12-31
3,407,484 GBP2023-12-31
Net Assets/Liabilities
3,426,744 GBP2024-12-31
3,034,308 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
3,426,644 GBP2024-12-31
3,034,208 GBP2023-12-31
2,563,377 GBP2022-12-31
Equity
3,426,744 GBP2024-12-31
3,034,308 GBP2023-12-31
2,563,477 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-157,550 GBP2024-01-01 ~ 2024-12-31
-168,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-157,550 GBP2024-01-01 ~ 2024-12-31
-168,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
549,986 GBP2024-01-01 ~ 2024-12-31
638,831 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,250,264 GBP2024-01-01 ~ 2024-12-31
4,441,435 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1262024-01-01 ~ 2024-12-31
1442023-01-01 ~ 2023-12-31
Director Remuneration
83,050 GBP2024-01-01 ~ 2024-12-31
51,156 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
116,299 GBP2024-01-01 ~ 2024-12-31
115,036 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,954 GBP2024-01-01 ~ 2024-12-31
14,549 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
186,345 GBP2024-01-01 ~ 2024-12-31
195,064 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
184,343 GBP2024-01-01 ~ 2024-12-31
207,620 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,241,812 GBP2024-12-31
1,183,513 GBP2023-12-31
Furniture and fittings
112,978 GBP2024-12-31
69,064 GBP2023-12-31
Land and buildings, Long leasehold
100,309 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
705,985 GBP2024-12-31
621,692 GBP2023-12-31
Furniture and fittings
25,551 GBP2024-12-31
18,044 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
84,293 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
7,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
43,003 GBP2024-12-31
52,964 GBP2023-12-31
Plant and equipment
535,827 GBP2024-12-31
561,821 GBP2023-12-31
Furniture and fittings
87,427 GBP2024-12-31
51,020 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
25,032 GBP2024-12-31
25,032 GBP2023-12-31
Computers
37,111 GBP2024-12-31
36,580 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,517,242 GBP2024-12-31
1,414,498 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
13,310 GBP2024-12-31
9,941 GBP2023-12-31
Computers
27,950 GBP2024-12-31
16,781 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
830,102 GBP2024-12-31
713,803 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
3,369 GBP2024-01-01 ~ 2024-12-31
Computers
11,169 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
116,299 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
11,722 GBP2024-12-31
15,091 GBP2023-12-31
Computers
9,161 GBP2024-12-31
19,799 GBP2023-12-31
Raw Materials
1,004,683 GBP2024-12-31
978,444 GBP2023-12-31
Value of work in progress
136,883 GBP2024-12-31
113,118 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,853,008 GBP2024-12-31
2,204,896 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,777,622 GBP2024-12-31
1,313,752 GBP2023-12-31
Other Debtors
Current
30,444 GBP2024-12-31
24,905 GBP2023-12-31
Prepayments/Accrued Income
Current
598,745 GBP2024-12-31
532,469 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,259,819 GBP2024-12-31
Current, Amounts falling due within one year
4,076,022 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
46,296 GBP2024-12-31
55,556 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
104,890 GBP2024-12-31
91,532 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,772,829 GBP2024-12-31
1,672,992 GBP2023-12-31
Amounts owed to group undertakings
Current
400,000 GBP2024-12-31
260,565 GBP2023-12-31
Corporation Tax Payable
Current
51,557 GBP2024-12-31
353,196 GBP2023-12-31
Other Taxation & Social Security Payable
Current
140,738 GBP2024-12-31
136,798 GBP2023-12-31
Other Creditors
Current
145,272 GBP2024-12-31
78,601 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
30,430 GBP2024-12-31
116,341 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
46,296 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
111,846 GBP2024-12-31
175,716 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
55,556 GBP2023-12-31
Non-current, Between one and two years
46,296 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
104,890 GBP2024-12-31
Between one and five year, hire purchase agreements
111,846 GBP2024-12-31
hire purchase agreements
216,736 GBP2024-12-31
267,248 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
230,219 GBP2024-12-31
195,567 GBP2023-12-31
Between one and five year
376,292 GBP2024-12-31
449,307 GBP2023-12-31
More than five year
36,828 GBP2024-12-31
74,742 GBP2023-12-31
All periods
643,339 GBP2024-12-31
719,616 GBP2023-12-31
Bank Borrowings
Secured
46,296 GBP2024-12-31
101,852 GBP2023-12-31
Total Borrowings
Secured
263,032 GBP2024-12-31
369,100 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
152,203 GBP2024-12-31
151,164 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
549,986 GBP2024-01-01 ~ 2024-12-31