32990 - Other Manufacturing N.e.c.
Cost of Sales
-20,323,337 GBP2025-01-01 ~ 2025-12-31
-25,143,901 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-6,048,284 GBP2025-01-01 ~ 2025-12-31
-5,971,514 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,477 GBP2025-01-01 ~ 2025-12-31
-16,067 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-734,379 GBP2025-01-01 ~ 2025-12-31
-546,148 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
-472,270 GBP2025-01-01 ~ 2025-12-31
-755,105 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
-710,020 GBP2025-01-01 ~ 2025-12-31
-464,105 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Other than goodwill
121,550 GBP2025-12-31
0 GBP2024-12-31
Property, Plant & Equipment
8,797,201 GBP2025-12-31
9,707,712 GBP2024-12-31
Fixed Assets
8,918,751 GBP2025-12-31
9,707,712 GBP2024-12-31
Debtors
5,475,249 GBP2025-12-31
5,834,375 GBP2024-12-31
Cash at bank and in hand
815,605 GBP2025-12-31
411 GBP2024-12-31
Current Assets
8,257,856 GBP2025-12-31
8,017,154 GBP2024-12-31
Creditors
Current
-3,679,995 GBP2025-12-31
-3,862,276 GBP2024-12-31
Net Current Assets/Liabilities
4,577,861 GBP2025-12-31
4,154,878 GBP2024-12-31
Total Assets Less Current Liabilities
13,496,612 GBP2025-12-31
13,862,590 GBP2024-12-31
Creditors
Non-current
-6,484,855 GBP2025-12-31
-6,029,547 GBP2024-12-31
Net Assets/Liabilities
6,654,237 GBP2025-12-31
7,364,257 GBP2024-12-31
Equity
Called up share capital
8,912,720 GBP2025-12-31
8,912,720 GBP2024-12-31
8,912,720 GBP2023-12-31
Retained earnings (accumulated losses)
-2,258,483 GBP2025-12-31
-1,548,463 GBP2024-12-31
-1,084,358 GBP2023-12-31
Equity
6,654,237 GBP2025-12-31
7,364,257 GBP2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-472,270 GBP2025-01-01 ~ 2025-12-31
-755,105 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
21,875 GBP2025-01-01 ~ 2025-12-31
21,150 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
1602025-01-01 ~ 2025-12-31
1712024-01-01 ~ 2024-12-31
Wages/Salaries
4,951,668 GBP2025-01-01 ~ 2025-12-31
5,040,163 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
161,165 GBP2025-01-01 ~ 2025-12-31
124,775 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
5,684,847 GBP2025-01-01 ~ 2025-12-31
5,653,516 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
143,228 GBP2025-01-01 ~ 2025-12-31
161,602 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-283,525 GBP2025-01-01 ~ 2025-12-31
382,131 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Computer software
121,550 GBP2025-12-31
0 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
5,662,376 GBP2025-12-31
5,662,376 GBP2024-12-31
Plant and equipment
19,378,770 GBP2025-12-31
19,199,398 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
25,041,146 GBP2025-12-31
24,861,774 GBP2024-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-22,854 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals
-22,854 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
15,735,330 GBP2025-12-31
14,645,447 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,243,945 GBP2025-12-31
15,154,062 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,099,025 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,099,025 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,142 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,142 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
5,153,761 GBP2025-12-31
Plant and equipment
3,643,440 GBP2025-12-31
4,553,951 GBP2024-12-31
Land and buildings, Owned/Freehold
5,153,761 GBP2024-12-31
Finished Goods/Goods for Resale
338,305 GBP2025-12-31
446,074 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
4,773,145 GBP2025-12-31
5,228,620 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
14,279 GBP2025-12-31
197,587 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
230,112 GBP2025-12-31
133,607 GBP2024-12-31
Other Debtors
Current
0 GBP2025-12-31
7,896 GBP2024-12-31
Prepayments/Accrued Income
Current
457,713 GBP2025-12-31
266,665 GBP2024-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2025-12-31
231,992 GBP2024-12-31
Trade Creditors/Trade Payables
Current
2,219,276 GBP2025-12-31
2,161,728 GBP2024-12-31
Amounts owed to group undertakings
Current
133,481 GBP2025-12-31
592,957 GBP2024-12-31
Other Taxation & Social Security Payable
Current
411,653 GBP2025-12-31
250,732 GBP2024-12-31
Other Creditors
Current
195,826 GBP2025-12-31
66,307 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
719,759 GBP2025-12-31
558,560 GBP2024-12-31
Creditors
Current, Amounts falling due within one year
3,679,995 GBP2025-12-31
Amounts owed to group undertakings
Non-current
6,484,855 GBP2025-12-31
6,029,547 GBP2024-12-31
Bank Overdrafts
0 GBP2025-12-31
231,992 GBP2024-12-31
Total Borrowings
Current
0 GBP2025-12-31
231,992 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,912,720 shares2025-12-31
8,912,720 shares2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
90,827 GBP2025-12-31
103,511 GBP2024-12-31
Between two and five year
84,606 GBP2025-12-31
175,433 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
175,433 GBP2025-12-31
278,944 GBP2024-12-31