32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
20,048,130 GBP2024-01-01 ~ 2024-12-31
18,482,092 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
15,115,908 GBP2024-01-01 ~ 2024-12-31
13,840,972 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,932,222 GBP2024-01-01 ~ 2024-12-31
4,641,120 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,012,974 GBP2024-01-01 ~ 2024-12-31
4,196,472 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-80,752 GBP2024-01-01 ~ 2024-12-31
447,464 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,375 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
53,055 GBP2024-01-01 ~ 2024-12-31
67,519 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-125,432 GBP2024-01-01 ~ 2024-12-31
379,945 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-18,834 GBP2024-01-01 ~ 2024-12-31
-13,687 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-106,598 GBP2024-01-01 ~ 2024-12-31
393,632 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
9,520 GBP2024-12-31
4,621 GBP2023-12-31
Property, Plant & Equipment
561,704 GBP2024-12-31
623,629 GBP2023-12-31
Fixed Assets
571,224 GBP2024-12-31
628,250 GBP2023-12-31
Total Inventories
825,028 GBP2024-12-31
427,654 GBP2023-12-31
Debtors
9,599,188 GBP2024-12-31
12,062,968 GBP2023-12-31
Cash at bank and in hand
1,171,651 GBP2024-12-31
903,796 GBP2023-12-31
Current Assets
11,595,867 GBP2024-12-31
13,394,418 GBP2023-12-31
Creditors
Current
8,024,464 GBP2024-12-31
7,252,603 GBP2023-12-31
Net Current Assets/Liabilities
3,571,403 GBP2024-12-31
6,141,815 GBP2023-12-31
Total Assets Less Current Liabilities
4,142,627 GBP2024-12-31
6,770,065 GBP2023-12-31
Net Assets/Liabilities
4,128,816 GBP2024-12-31
6,735,414 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Revaluation reserve
323,968 GBP2024-12-31
323,968 GBP2023-12-31
323,968 GBP2022-12-31
Capital redemption reserve
400,000 GBP2024-12-31
400,000 GBP2023-12-31
400,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,204,848 GBP2024-12-31
5,811,446 GBP2023-12-31
5,389,689 GBP2022-12-31
Equity
4,128,816 GBP2024-12-31
6,735,414 GBP2023-12-31
6,341,782 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-106,598 GBP2024-01-01 ~ 2024-12-31
421,757 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,500,000 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
-106,598 GBP2024-01-01 ~ 2024-12-31
393,632 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,500,000 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
6,256,067 GBP2024-01-01 ~ 2024-12-31
5,453,893 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
711,482 GBP2024-01-01 ~ 2024-12-31
585,703 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
154,257 GBP2024-01-01 ~ 2024-12-31
145,399 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,121,806 GBP2024-01-01 ~ 2024-12-31
6,184,995 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1262024-01-01 ~ 2024-12-31
1232023-01-01 ~ 2023-12-31
Director Remuneration
627,272 GBP2024-01-01 ~ 2024-12-31
478,013 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
117,784 GBP2024-01-01 ~ 2024-12-31
124,469 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
29,000 GBP2024-01-01 ~ 2024-12-31
18,550 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-31,358 GBP2024-01-01 ~ 2024-12-31
89,367 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
16,501 GBP2024-12-31
7,701 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
6,981 GBP2024-12-31
3,080 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
3,901 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
9,520 GBP2024-12-31
4,621 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
521,849 GBP2024-12-31
500,000 GBP2023-12-31
Plant and equipment
374,745 GBP2024-12-31
693,752 GBP2023-12-31
Furniture and fittings
752,360 GBP2024-12-31
399,343 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,648,954 GBP2024-12-31
1,593,095 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
296,685 GBP2024-12-31
534,258 GBP2023-12-31
Furniture and fittings
587,496 GBP2024-12-31
240,208 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,087,250 GBP2024-12-31
969,466 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
27,785 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
81,930 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,784 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
318,780 GBP2024-12-31
305,000 GBP2023-12-31
Plant and equipment
78,060 GBP2024-12-31
159,494 GBP2023-12-31
Furniture and fittings
164,864 GBP2024-12-31
159,135 GBP2023-12-31
Raw Materials
825,028 GBP2024-12-31
427,654 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,815,870 GBP2024-12-31
5,314,810 GBP2023-12-31
Other Debtors
Current
9,227 GBP2024-12-31
9,227 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
147,964 GBP2023-12-31
Prepayments
Current
302,957 GBP2024-12-31
418,043 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
9,477,353 GBP2024-12-31
Current, Amounts falling due within one year
11,933,724 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,495,938 GBP2024-12-31
3,602,512 GBP2023-12-31
Amounts owed to group undertakings
Current
869,600 GBP2024-12-31
856,353 GBP2023-12-31
Other Taxation & Social Security Payable
Current
599,422 GBP2024-12-31
1,047,882 GBP2023-12-31
Accrued Liabilities
Current
439,924 GBP2024-12-31
313,377 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
396,841 GBP2024-12-31
353,702 GBP2023-12-31
Between one and five year
521,797 GBP2024-12-31
412,589 GBP2023-12-31
More than five year
982,829 GBP2024-12-31
995,214 GBP2023-12-31
All periods
1,901,467 GBP2024-12-31
1,761,505 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
13,811 GBP2024-12-31
34,651 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-106,598 GBP2024-01-01 ~ 2024-12-31