32990 - Other Manufacturing N.e.c.
Turnover/Revenue
19,248,805 GBP2023-11-01 ~ 2024-10-31
18,908,587 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
-11,911,960 GBP2023-11-01 ~ 2024-10-31
-12,544,137 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
7,336,845 GBP2023-11-01 ~ 2024-10-31
6,364,450 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-6,179,617 GBP2023-11-01 ~ 2024-10-31
-5,534,379 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
1,157,228 GBP2023-11-01 ~ 2024-10-31
830,071 GBP2022-11-01 ~ 2023-10-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-11-01 ~ 2024-10-31
279 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
1,058,482 GBP2023-11-01 ~ 2024-10-31
669,901 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
1,368,682 GBP2023-11-01 ~ 2024-10-31
1,163,655 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
4,119,804 GBP2024-10-31
4,728,668 GBP2023-10-31
Fixed Assets - Investments
2 GBP2024-10-31
0 GBP2023-10-31
Fixed Assets
4,119,806 GBP2024-10-31
4,728,668 GBP2023-10-31
Total Inventories
714,062 GBP2024-10-31
734,067 GBP2023-10-31
Cash at bank and in hand
787,114 GBP2024-10-31
682,650 GBP2023-10-31
Current Assets
6,091,778 GBP2024-10-31
7,007,034 GBP2023-10-31
Creditors
Current, Amounts falling due within one year
-3,746,608 GBP2023-10-31
Net Current Assets/Liabilities
1,997,057 GBP2024-10-31
3,260,426 GBP2023-10-31
Total Assets Less Current Liabilities
6,116,863 GBP2024-10-31
7,989,094 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
-1,327,619 GBP2024-10-31
-1,205,551 GBP2023-10-31
Net Assets/Liabilities
4,789,244 GBP2024-10-31
6,770,562 GBP2023-10-31
Equity
Called up share capital
80,100 GBP2024-10-31
120,100 GBP2023-10-31
120,100 GBP2022-10-31
Capital redemption reserve
40,000 GBP2024-10-31
0 GBP2023-10-31
0 GBP2022-10-31
Retained earnings (accumulated losses)
4,669,144 GBP2024-10-31
6,650,462 GBP2023-10-31
5,486,807 GBP2022-10-31
Equity
4,789,244 GBP2024-10-31
6,770,562 GBP2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,368,682 GBP2023-11-01 ~ 2024-10-31
1,163,655 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
398,451 GBP2022-11-01 ~ 2023-10-31
Audit Fees/Expenses
16,000 GBP2023-11-01 ~ 2024-10-31
16,000 GBP2022-11-01 ~ 2023-10-31
Average Number of Employees
1392023-11-01 ~ 2024-10-31
1232022-11-01 ~ 2023-10-31
Wages/Salaries
5,092,668 GBP2023-11-01 ~ 2024-10-31
4,948,271 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
538,232 GBP2023-11-01 ~ 2024-10-31
486,573 GBP2022-11-01 ~ 2023-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,713 GBP2023-11-01 ~ 2024-10-31
82,245 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
5,706,613 GBP2023-11-01 ~ 2024-10-31
5,517,089 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
268,832 GBP2023-11-01 ~ 2024-10-31
222,302 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-310,200 GBP2023-11-01 ~ 2024-10-31
-395,350 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
387,455 GBP2023-10-31
Plant and equipment
8,182,173 GBP2024-10-31
7,911,794 GBP2023-10-31
Furniture and fittings
517,808 GBP2024-10-31
482,010 GBP2023-10-31
Motor vehicles
456,240 GBP2024-10-31
554,137 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
9,543,676 GBP2024-10-31
9,335,396 GBP2023-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
0 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-97,897 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals
-97,897 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
78,644 GBP2023-10-31
Plant and equipment
4,600,944 GBP2024-10-31
3,918,182 GBP2023-10-31
Furniture and fittings
446,871 GBP2024-10-31
345,592 GBP2023-10-31
Motor vehicles
273,994 GBP2024-10-31
264,310 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,423,872 GBP2024-10-31
4,606,728 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
23,419 GBP2023-11-01 ~ 2024-10-31
Plant and equipment
682,762 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
101,279 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
60,749 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
868,209 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-11-01 ~ 2024-10-31
Furniture and fittings
0 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-51,065 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-51,065 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment
Plant and equipment
3,581,229 GBP2024-10-31
3,993,612 GBP2023-10-31
Furniture and fittings
70,937 GBP2024-10-31
136,418 GBP2023-10-31
Motor vehicles
182,246 GBP2024-10-31
289,827 GBP2023-10-31
Raw materials and consumables
470,710 GBP2024-10-31
532,312 GBP2023-10-31
Finished Goods/Goods for Resale
243,352 GBP2024-10-31
201,755 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
2,223,954 GBP2024-10-31
2,798,459 GBP2023-10-31
Amount of corporation tax that is recoverable
Current
280,414 GBP2024-10-31
190,187 GBP2023-10-31
Other Debtors
Current
1,260,138 GBP2024-10-31
1,442,892 GBP2023-10-31
Prepayments/Accrued Income
Current
528,877 GBP2024-10-31
458,779 GBP2023-10-31
Debtors
Amounts falling due within one year, Current
4,293,383 GBP2024-10-31
Current, Amounts falling due within one year
4,890,317 GBP2023-10-31
Other Debtors
Non-current
0 GBP2024-10-31
700,000 GBP2023-10-31
Debtors
5,590,317 GBP2023-10-31
Bank Borrowings/Overdrafts
Current
250,000 GBP2024-10-31
187,500 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
627,599 GBP2024-10-31
703,207 GBP2023-10-31
Trade Creditors/Trade Payables
Current
1,134,883 GBP2024-10-31
1,007,934 GBP2023-10-31
Corporation Tax Payable
Current
160,114 GBP2024-10-31
0 GBP2023-10-31
Other Taxation & Social Security Payable
Current
747,935 GBP2024-10-31
822,103 GBP2023-10-31
Other Creditors
Current
360,500 GBP2024-10-31
393,312 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
813,690 GBP2024-10-31
632,552 GBP2023-10-31
Creditors
Current
4,094,721 GBP2024-10-31
3,746,608 GBP2023-10-31
Bank Borrowings/Overdrafts
Non-current
750,000 GBP2024-10-31
0 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
577,619 GBP2024-10-31
1,205,551 GBP2023-10-31
Creditors
Non-current
1,327,619 GBP2024-10-31
1,205,551 GBP2023-10-31
Bank Borrowings
1,000,000 GBP2024-10-31
187,500 GBP2023-10-31
Total Borrowings
Current
250,000 GBP2024-10-31
187,500 GBP2023-10-31
Non-current
750,000 GBP2024-10-31
0 GBP2023-10-31
Minimum gross finance lease payments owing
Amounts falling due within one year
646,442 GBP2024-10-31
750,563 GBP2023-10-31
Minimum gross finance lease payments owing
1,263,079 GBP2024-10-31
1,992,209 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
1,205,218 GBP2024-10-31
1,908,758 GBP2023-10-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2024-10-31
120,000 shares2023-10-31
Par Value of Share
Class 2 ordinary share
100 GBP2023-11-01 ~ 2024-10-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2024-10-31
1 shares2023-10-31
Equity
Called up share capital
80,100 GBP2024-10-31
120,100 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
885,270 GBP2024-10-31
893,817 GBP2023-10-31
Between two and five year
2,797,584 GBP2024-10-31
2,881,518 GBP2023-10-31
More than five year
3,000,000 GBP2024-10-31
3,375,000 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,682,854 GBP2024-10-31
7,150,335 GBP2023-10-31