32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
29,528,074 GBP2024-01-01 ~ 2024-12-31
26,520,953 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
21,401,722 GBP2024-01-01 ~ 2024-12-31
18,929,182 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,126,352 GBP2024-01-01 ~ 2024-12-31
7,591,771 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,034,208 GBP2024-01-01 ~ 2024-12-31
4,291,112 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,092,144 GBP2024-01-01 ~ 2024-12-31
3,301,485 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
38,235 GBP2024-01-01 ~ 2024-12-31
15,327 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,053,909 GBP2024-01-01 ~ 2024-12-31
3,286,158 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
781,828 GBP2024-01-01 ~ 2024-12-31
775,897 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,272,081 GBP2024-01-01 ~ 2024-12-31
2,510,261 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,272,081 GBP2024-01-01 ~ 2024-12-31
2,510,261 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
45,594 GBP2024-12-31
45,594 GBP2023-12-31
Property, Plant & Equipment
2,809,452 GBP2024-12-31
2,636,175 GBP2023-12-31
Fixed Assets
2,855,046 GBP2024-12-31
2,681,769 GBP2023-12-31
Total Inventories
2,488,356 GBP2024-12-31
2,265,792 GBP2023-12-31
Debtors
11,732,811 GBP2024-12-31
10,181,438 GBP2023-12-31
Cash at bank and in hand
377,397 GBP2024-12-31
2,001,209 GBP2023-12-31
Current Assets
14,598,564 GBP2024-12-31
14,448,439 GBP2023-12-31
Creditors
Current
10,534,156 GBP2024-12-31
10,489,674 GBP2023-12-31
Net Current Assets/Liabilities
4,064,408 GBP2024-12-31
3,958,765 GBP2023-12-31
Total Assets Less Current Liabilities
6,919,454 GBP2024-12-31
6,640,534 GBP2023-12-31
Net Assets/Liabilities
6,316,197 GBP2024-12-31
6,044,116 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
6,316,097 GBP2024-12-31
6,044,016 GBP2023-12-31
5,533,755 GBP2022-12-31
Equity
6,316,197 GBP2024-12-31
6,044,116 GBP2023-12-31
5,533,855 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2024-01-01 ~ 2024-12-31
-2,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,000,000 GBP2024-01-01 ~ 2024-12-31
-2,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,272,081 GBP2024-01-01 ~ 2024-12-31
2,510,261 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,144,346 GBP2024-01-01 ~ 2024-12-31
4,207,800 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
399,219 GBP2024-01-01 ~ 2024-12-31
326,028 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,223 GBP2024-01-01 ~ 2024-12-31
63,373 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,620,788 GBP2024-01-01 ~ 2024-12-31
4,597,201 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1222024-01-01 ~ 2024-12-31
1172023-01-01 ~ 2023-12-31
Director Remuneration
84,393 GBP2024-01-01 ~ 2024-12-31
9,096 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
477,499 GBP2024-01-01 ~ 2024-12-31
439,397 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,885 GBP2024-01-01 ~ 2024-12-31
7,050 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
775,006 GBP2024-01-01 ~ 2024-12-31
779,208 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
763,477 GBP2024-01-01 ~ 2024-12-31
821,540 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
45,594 GBP2023-12-31
Intangible Assets
Development expenditure
45,594 GBP2024-12-31
45,594 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,921,497 GBP2024-12-31
3,716,709 GBP2023-12-31
Motor vehicles
1,262,690 GBP2024-12-31
1,102,014 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,600,568 GBP2024-12-31
4,982,687 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-35,070 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-35,070 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,826,154 GBP2024-12-31
1,643,457 GBP2023-12-31
Motor vehicles
876,790 GBP2024-12-31
648,846 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,791,116 GBP2024-12-31
2,346,512 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
182,697 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
260,839 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
477,499 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-32,895 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-32,895 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,095,343 GBP2024-12-31
2,073,252 GBP2023-12-31
Motor vehicles
385,900 GBP2024-12-31
453,168 GBP2023-12-31
Land and buildings, Short leasehold
109,755 GBP2023-12-31
Merchandise
2,057,270 GBP2024-12-31
1,877,939 GBP2023-12-31
Value of work in progress
273,841 GBP2024-12-31
259,427 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,484,771 GBP2024-12-31
2,389,987 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
9,213,680 GBP2024-12-31
7,783,781 GBP2023-12-31
Other Debtors
Current
15,329 GBP2024-12-31
3,649 GBP2023-12-31
Prepayments/Accrued Income
Current
19,031 GBP2024-12-31
4,021 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
11,732,811 GBP2024-12-31
Current, Amounts falling due within one year
10,181,438 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
56,642 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,368,155 GBP2024-12-31
2,311,342 GBP2023-12-31
Amounts owed to group undertakings
Current
4,071,209 GBP2024-12-31
5,473,603 GBP2023-12-31
Corporation Tax Payable
Current
655,006 GBP2024-12-31
579,208 GBP2023-12-31
Other Taxation & Social Security Payable
Current
99,303 GBP2024-12-31
82,965 GBP2023-12-31
Other Creditors
Current
733,319 GBP2024-12-31
733,448 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
187,460 GBP2024-12-31
101,758 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
603,257 GBP2024-12-31
596,418 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,272,081 GBP2024-01-01 ~ 2024-12-31