32990 - Other Manufacturing N.e.c.
Cost of Sales
-10,423,469 GBP2024-07-01 ~ 2025-06-30
-9,499,272 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
-130,441 GBP2024-07-01 ~ 2025-06-30
-384,066 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-4,977,325 GBP2024-07-01 ~ 2025-06-30
-4,962,592 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
841,424 GBP2024-07-01 ~ 2025-06-30
100,000 GBP2023-07-01 ~ 2024-06-30
Interest Payable/Similar Charges (Finance Costs)
-6,527 GBP2024-07-01 ~ 2025-06-30
0 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
1,550,423 GBP2024-07-01 ~ 2025-06-30
179,930 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
1,342,456 GBP2024-07-01 ~ 2025-06-30
12,684 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
1,342,456 GBP2024-07-01 ~ 2025-06-30
12,684 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Other than goodwill
83,074 GBP2025-06-30
109,018 GBP2024-06-30
Property, Plant & Equipment
1,946,835 GBP2025-06-30
1,518,913 GBP2024-06-30
Fixed Assets - Investments
62,093 GBP2025-06-30
62,093 GBP2024-06-30
Fixed Assets
2,092,002 GBP2025-06-30
1,690,024 GBP2024-06-30
Debtors
10,294,080 GBP2025-06-30
9,835,968 GBP2024-06-30
Cash at bank and in hand
45,829 GBP2025-06-30
16,327 GBP2024-06-30
Current Assets
14,637,916 GBP2025-06-30
14,530,845 GBP2024-06-30
Net Current Assets/Liabilities
-964,742 GBP2025-06-30
-999,424 GBP2024-06-30
Total Assets Less Current Liabilities
1,127,260 GBP2025-06-30
690,600 GBP2024-06-30
Net Assets/Liabilities
645,047 GBP2025-06-30
316,354 GBP2024-06-30
Equity
Called up share capital
100 GBP2025-06-30
100 GBP2024-06-30
100 GBP2023-06-30
Retained earnings (accumulated losses)
644,947 GBP2025-06-30
316,254 GBP2024-06-30
3,342,570 GBP2023-06-30
Equity
645,047 GBP2025-06-30
316,354 GBP2024-06-30
3,342,670 GBP2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,342,456 GBP2024-07-01 ~ 2025-06-30
12,684 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
Retained earnings (accumulated losses)
-3,039,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-1,013,763 GBP2024-07-01 ~ 2025-06-30
Audit Fees/Expenses
5,000 GBP2024-07-01 ~ 2025-06-30
5,000 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
492024-07-01 ~ 2025-06-30
522023-07-01 ~ 2024-06-30
Wages/Salaries
2,469,123 GBP2024-07-01 ~ 2025-06-30
2,347,379 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,759 GBP2024-07-01 ~ 2025-06-30
62,721 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
2,730,206 GBP2024-07-01 ~ 2025-06-30
2,562,939 GBP2023-07-01 ~ 2024-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
107,967 GBP2024-07-01 ~ 2025-06-30
167,246 GBP2023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
14,487 GBP2024-06-30
Development expenditure
259,270 GBP2024-06-30
Intangible Assets - Gross Cost
273,757 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
14,256 GBP2025-06-30
14,044 GBP2024-06-30
Development expenditure
176,427 GBP2025-06-30
150,695 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
190,683 GBP2025-06-30
164,739 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
212 GBP2024-07-01 ~ 2025-06-30
Development expenditure
25,732 GBP2024-07-01 ~ 2025-06-30
Intangible Assets - Increase From Amortisation Charge for Year
25,944 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
231 GBP2025-06-30
443 GBP2024-06-30
Development expenditure
82,843 GBP2025-06-30
108,575 GBP2024-06-30
Intangible Assets
83,074 GBP2025-06-30
109,018 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,441,658 GBP2025-06-30
1,977,676 GBP2024-06-30
Furniture and fittings
176,979 GBP2025-06-30
176,979 GBP2024-06-30
Computers
186,823 GBP2025-06-30
186,823 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
2,889,451 GBP2025-06-30
2,341,478 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
687,161 GBP2025-06-30
600,059 GBP2024-06-30
Furniture and fittings
133,477 GBP2025-06-30
114,349 GBP2024-06-30
Computers
121,978 GBP2025-06-30
108,157 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
942,616 GBP2025-06-30
822,565 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
87,102 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
19,128 GBP2024-07-01 ~ 2025-06-30
Computers
13,821 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
120,051 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment
1,754,497 GBP2025-06-30
1,377,617 GBP2024-06-30
Furniture and fittings
43,502 GBP2025-06-30
62,630 GBP2024-06-30
Computers
64,845 GBP2025-06-30
78,666 GBP2024-06-30
Finished Goods/Goods for Resale
165,906 GBP2025-06-30
43,006 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
19,354 GBP2025-06-30
73,173 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
8,400,597 GBP2025-06-30
7,184,454 GBP2024-06-30
Other Debtors
Current
1,255,524 GBP2025-06-30
716,968 GBP2024-06-30
Prepayments/Accrued Income
Current
618,605 GBP2025-06-30
1,861,373 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
10,294,080 GBP2025-06-30
9,835,968 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
5,434,471 GBP2025-06-30
5,203,660 GBP2024-06-30
Trade Creditors/Trade Payables
Current
738,159 GBP2025-06-30
754,899 GBP2024-06-30
Amounts owed to group undertakings
Current
7,798,323 GBP2025-06-30
7,498,526 GBP2024-06-30
Corporation Tax Payable
Current
180,747 GBP2025-06-30
84,507 GBP2024-06-30
Other Taxation & Social Security Payable
Current
246,265 GBP2025-06-30
79,642 GBP2024-06-30
Other Creditors
Current
548,392 GBP2025-06-30
456,368 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
656,301 GBP2025-06-30
1,452,667 GBP2024-06-30
Creditors
Current
15,602,658 GBP2025-06-30
15,530,269 GBP2024-06-30
Bank Borrowings
5,434,471 GBP2025-06-30
5,203,660 GBP2024-06-30
Total Borrowings
Current
5,434,471 GBP2025-06-30
5,203,660 GBP2024-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-07-01 ~ 2025-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-06-30
100 shares2024-06-30