32990 - Other Manufacturing N.e.c.
Cost of Sales
-20,553,489 GBP2024-01-01 ~ 2024-12-31
-21,576,759 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-601,215 GBP2024-01-01 ~ 2024-12-31
-673,945 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,579,022 GBP2024-01-01 ~ 2024-12-31
-1,917,669 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-191,749 GBP2024-01-01 ~ 2024-12-31
-202,876 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,041,405 GBP2024-01-01 ~ 2024-12-31
816,480 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,279,187 GBP2024-01-01 ~ 2024-12-31
625,703 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
14,395 GBP2024-12-31
18,547 GBP2023-12-31
Debtors
1,534,484 GBP2024-12-31
1,181,875 GBP2023-12-31
Cash at bank and in hand
3,928 GBP2024-12-31
439,702 GBP2023-12-31
Current Assets
10,836,444 GBP2024-12-31
9,123,234 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,043,983 GBP2024-12-31
Net Current Assets/Liabilities
3,792,461 GBP2024-12-31
1,509,122 GBP2023-12-31
Total Assets Less Current Liabilities
3,806,856 GBP2024-12-31
1,527,669 GBP2023-12-31
Net Assets/Liabilities
3,802,560 GBP2024-12-31
1,523,373 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,302,560 GBP2024-12-31
1,023,373 GBP2023-12-31
397,670 GBP2022-12-31
Equity
3,802,560 GBP2024-12-31
1,523,373 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,279,187 GBP2024-01-01 ~ 2024-12-31
625,703 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
222024-01-01 ~ 2024-12-31
222023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,879 GBP2024-01-01 ~ 2024-12-31
52,109 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,833 GBP2024-01-01 ~ 2024-12-31
15,567 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
176,917 GBP2024-01-01 ~ 2024-12-31
170,536 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-01-01 ~ 2024-12-31
24,758 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
760,351 GBP2024-01-01 ~ 2024-12-31
192,036 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
118,426 GBP2024-12-31
113,828 GBP2023-12-31
Motor vehicles
144,983 GBP2024-12-31
144,983 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
263,409 GBP2024-12-31
258,811 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
104,031 GBP2024-12-31
95,281 GBP2023-12-31
Motor vehicles
144,983 GBP2024-12-31
144,983 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
249,014 GBP2024-12-31
240,264 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
8,750 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
8,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
14,395 GBP2024-12-31
18,547 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
9,298,032 GBP2024-12-31
7,501,657 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,300,521 GBP2024-12-31
1,084,940 GBP2023-12-31
Other Debtors
Current
174,702 GBP2024-12-31
26,659 GBP2023-12-31
Prepayments/Accrued Income
Current
59,261 GBP2024-12-31
70,276 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,534,484 GBP2024-12-31
Amounts falling due within one year, Current
1,181,875 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
3,878,199 GBP2024-12-31
1,622,469 GBP2023-12-31
Trade Creditors/Trade Payables
Current
31,822 GBP2024-12-31
56,708 GBP2023-12-31
Amounts owed to group undertakings
Current
2,310,024 GBP2024-12-31
5,215,796 GBP2023-12-31
Corporation Tax Payable
Current
420,748 GBP2024-12-31
167,743 GBP2023-12-31
Other Taxation & Social Security Payable
Current
45,323 GBP2024-12-31
49,148 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
357,867 GBP2024-12-31
502,248 GBP2023-12-31
Creditors
Current
7,043,983 GBP2024-12-31
7,614,112 GBP2023-12-31
Bank Overdrafts
3,878,199 GBP2024-12-31
1,622,469 GBP2023-12-31
Total Borrowings
Current
3,878,199 GBP2024-12-31
1,622,469 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
85,000 GBP2024-12-31
93,400 GBP2023-12-31
Between two and five year
56,667 GBP2024-12-31
141,667 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
141,667 GBP2024-12-31
235,067 GBP2023-12-31