32990 - Other Manufacturing N.e.c.
Cost of Sales
-13,954,126 GBP2023-01-01 ~ 2023-12-31
-15,234,603 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,460,881 GBP2023-01-01 ~ 2023-12-31
-2,300,159 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,050 GBP2023-01-01 ~ 2023-12-31
69 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,498,300 GBP2023-01-01 ~ 2023-12-31
2,100,059 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,109,134 GBP2023-01-01 ~ 2023-12-31
1,703,304 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
5,415,452 GBP2023-12-31
6,306,318 GBP2022-12-31
5,463,014 GBP2021-12-31
Dividends Paid
-2,000,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-860,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,446,176 GBP2023-12-31
1,449,215 GBP2022-12-31
Debtors
4,817,416 GBP2023-12-31
6,407,964 GBP2022-12-31
Cash at bank and in hand
1,376,140 GBP2023-12-31
986,138 GBP2022-12-31
Current Assets
6,552,432 GBP2023-12-31
7,868,578 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,220,068 GBP2023-12-31
-2,603,589 GBP2022-12-31
Net Current Assets/Liabilities
4,332,364 GBP2023-12-31
5,264,989 GBP2022-12-31
Total Assets Less Current Liabilities
5,778,540 GBP2023-12-31
6,714,204 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-217,886 GBP2023-12-31
-288,084 GBP2022-12-31
Net Assets/Liabilities
5,415,454 GBP2023-12-31
6,306,320 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
Equity
5,415,454 GBP2023-12-31
6,306,320 GBP2022-12-31
Audit Fees/Expenses
7,000 GBP2023-01-01 ~ 2023-12-31
6,600 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1482023-01-01 ~ 2023-12-31
1562022-01-01 ~ 2022-12-31
Wages/Salaries
4,106,445 GBP2023-01-01 ~ 2023-12-31
4,150,138 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
91,956 GBP2023-01-01 ~ 2023-12-31
89,630 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,590,033 GBP2023-01-01 ~ 2023-12-31
4,643,664 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
210,041 GBP2023-01-01 ~ 2023-12-31
129,326 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,400 GBP2023-01-01 ~ 2023-12-31
49,600 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
478,605 GBP2023-12-31
478,605 GBP2022-12-31
Improvements to leasehold property
98,662 GBP2023-12-31
98,662 GBP2022-12-31
Plant and equipment
1,353,536 GBP2023-12-31
1,337,416 GBP2022-12-31
Furniture and fittings
252,676 GBP2023-12-31
235,276 GBP2022-12-31
Motor vehicles
1,018,916 GBP2023-12-31
933,699 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,202,395 GBP2023-12-31
3,083,658 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-13,280 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-170,400 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-183,680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
47,063 GBP2023-12-31
37,491 GBP2022-12-31
Improvements to leasehold property
18,472 GBP2023-12-31
16,500 GBP2022-12-31
Plant and equipment
1,025,739 GBP2023-12-31
957,482 GBP2022-12-31
Furniture and fittings
202,210 GBP2023-12-31
187,802 GBP2022-12-31
Motor vehicles
462,735 GBP2023-12-31
435,168 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,756,219 GBP2023-12-31
1,634,443 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
9,572 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
1,972 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
80,111 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
14,408 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
156,674 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
262,737 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-11,854 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-129,107 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-140,961 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
431,542 GBP2023-12-31
441,114 GBP2022-12-31
Improvements to leasehold property
80,190 GBP2023-12-31
82,162 GBP2022-12-31
Plant and equipment
327,797 GBP2023-12-31
379,934 GBP2022-12-31
Furniture and fittings
50,466 GBP2023-12-31
47,474 GBP2022-12-31
Motor vehicles
556,181 GBP2023-12-31
498,531 GBP2022-12-31
Finished Goods/Goods for Resale
49,808 GBP2023-12-31
11,911 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,415,584 GBP2023-12-31
3,655,431 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,138,588 GBP2023-12-31
2,138,588 GBP2022-12-31
Other Debtors
Current
86,717 GBP2023-12-31
89,294 GBP2022-12-31
Prepayments/Accrued Income
Current
176,527 GBP2023-12-31
524,651 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,817,416 GBP2023-12-31
6,407,964 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
35,008 GBP2023-12-31
33,852 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
99,759 GBP2023-12-31
78,629 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,625,812 GBP2023-12-31
1,971,741 GBP2022-12-31
Corporation Tax Payable
Current
134,719 GBP2023-12-31
177,065 GBP2022-12-31
Other Taxation & Social Security Payable
Current
132,404 GBP2023-12-31
113,747 GBP2022-12-31
Other Creditors
Current
95,191 GBP2023-12-31
12,121 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
97,175 GBP2023-12-31
216,434 GBP2022-12-31
Creditors
Current
2,220,068 GBP2023-12-31
2,603,589 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
156,803 GBP2023-12-31
191,713 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
61,083 GBP2023-12-31
96,371 GBP2022-12-31
Creditors
Non-current
217,886 GBP2023-12-31
288,084 GBP2022-12-31
Bank Borrowings
191,811 GBP2023-12-31
225,565 GBP2022-12-31
Total Borrowings
Current
35,008 GBP2023-12-31
33,852 GBP2022-12-31
Non-current
156,803 GBP2023-12-31
191,713 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
99,759 GBP2023-12-31
78,629 GBP2022-12-31
Minimum gross finance lease payments owing
160,842 GBP2023-12-31
175,000 GBP2022-12-31