32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
26,520,953 GBP2023-01-01 ~ 2023-12-31
23,924,998 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
18,929,182 GBP2023-01-01 ~ 2023-12-31
17,327,984 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,591,771 GBP2023-01-01 ~ 2023-12-31
6,597,014 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,291,112 GBP2023-01-01 ~ 2023-12-31
3,748,155 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,301,485 GBP2023-01-01 ~ 2023-12-31
2,864,428 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
15,327 GBP2023-01-01 ~ 2023-12-31
19,941 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,286,158 GBP2023-01-01 ~ 2023-12-31
2,844,487 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
775,897 GBP2023-01-01 ~ 2023-12-31
509,982 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,510,261 GBP2023-01-01 ~ 2023-12-31
2,334,505 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,510,261 GBP2023-01-01 ~ 2023-12-31
2,334,505 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
45,594 GBP2023-12-31
45,594 GBP2022-12-31
Property, Plant & Equipment
2,636,175 GBP2023-12-31
2,688,954 GBP2022-12-31
Fixed Assets
2,681,769 GBP2023-12-31
2,734,548 GBP2022-12-31
Total Inventories
2,265,792 GBP2023-12-31
2,851,346 GBP2022-12-31
Debtors
10,181,438 GBP2023-12-31
9,399,333 GBP2022-12-31
Cash at bank and in hand
2,001,209 GBP2023-12-31
1,568,946 GBP2022-12-31
Current Assets
14,448,439 GBP2023-12-31
13,819,625 GBP2022-12-31
Creditors
Current
10,489,674 GBP2023-12-31
10,357,282 GBP2022-12-31
Net Current Assets/Liabilities
3,958,765 GBP2023-12-31
3,462,343 GBP2022-12-31
Total Assets Less Current Liabilities
6,640,534 GBP2023-12-31
6,196,891 GBP2022-12-31
Creditors
Non-current
-60,520 GBP2022-12-31
Net Assets/Liabilities
6,044,116 GBP2023-12-31
5,533,855 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
6,044,016 GBP2023-12-31
5,533,755 GBP2022-12-31
3,949,250 GBP2021-12-31
Equity
6,044,116 GBP2023-12-31
5,533,855 GBP2022-12-31
3,949,350 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2023-01-01 ~ 2023-12-31
-750,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,000,000 GBP2023-01-01 ~ 2023-12-31
-750,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,510,261 GBP2023-01-01 ~ 2023-12-31
2,334,505 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,207,800 GBP2023-01-01 ~ 2023-12-31
3,753,960 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
326,028 GBP2023-01-01 ~ 2023-12-31
276,830 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,373 GBP2023-01-01 ~ 2023-12-31
51,442 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,597,201 GBP2023-01-01 ~ 2023-12-31
4,082,232 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1172023-01-01 ~ 2023-12-31
1062022-01-01 ~ 2022-12-31
Director Remuneration
9,096 GBP2023-01-01 ~ 2023-12-31
9,030 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
439,397 GBP2023-01-01 ~ 2023-12-31
371,027 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
7,050 GBP2023-01-01 ~ 2023-12-31
6,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
779,208 GBP2023-01-01 ~ 2023-12-31
460,920 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
821,540 GBP2023-01-01 ~ 2023-12-31
540,453 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
45,594 GBP2022-12-31
Intangible Assets
Development expenditure
45,594 GBP2023-12-31
45,594 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,716,709 GBP2023-12-31
3,485,233 GBP2022-12-31
Motor vehicles
1,102,014 GBP2023-12-31
970,439 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,982,687 GBP2023-12-31
4,596,069 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,643,457 GBP2023-12-31
1,473,818 GBP2022-12-31
Motor vehicles
648,846 GBP2023-12-31
394,211 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,346,512 GBP2023-12-31
1,907,115 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
169,639 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
254,635 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
439,397 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
2,073,252 GBP2023-12-31
2,011,415 GBP2022-12-31
Motor vehicles
453,168 GBP2023-12-31
576,228 GBP2022-12-31
Merchandise
1,877,939 GBP2023-12-31
2,404,207 GBP2022-12-31
Value of work in progress
259,427 GBP2023-12-31
306,719 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,389,987 GBP2023-12-31
2,321,234 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,783,781 GBP2023-12-31
7,067,276 GBP2022-12-31
Other Debtors
Current
3,649 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
2,787 GBP2022-12-31
Prepayments/Accrued Income
Current
4,021 GBP2023-12-31
8,036 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
10,181,438 GBP2023-12-31
9,399,333 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
56,642 GBP2023-12-31
46,212 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,311,342 GBP2023-12-31
2,572,562 GBP2022-12-31
Amounts owed to group undertakings
Current
5,473,603 GBP2023-12-31
5,065,190 GBP2022-12-31
Corporation Tax Payable
Current
579,208 GBP2023-12-31
460,920 GBP2022-12-31
Other Taxation & Social Security Payable
Current
82,965 GBP2023-12-31
66,993 GBP2022-12-31
Other Creditors
Current
733,448 GBP2023-12-31
707,152 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
101,758 GBP2023-12-31
107,396 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
60,520 GBP2022-12-31
Between one and five year, hire purchase agreements
60,520 GBP2022-12-31
hire purchase agreements
56,642 GBP2023-12-31
106,732 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
596,418 GBP2023-12-31
602,516 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,510,261 GBP2023-01-01 ~ 2023-12-31