32990 - Other Manufacturing N.e.c.
Turnover/Revenue
15,525,946 GBP2021-07-01 ~ 2022-06-30
16,628,419 GBP2020-07-01 ~ 2021-06-30
Cost of Sales
-9,185,942 GBP2021-07-01 ~ 2022-06-30
-8,044,295 GBP2020-07-01 ~ 2021-06-30
Gross Profit/Loss
6,340,004 GBP2021-07-01 ~ 2022-06-30
8,584,124 GBP2020-07-01 ~ 2021-06-30
Distribution Costs
-165,125 GBP2021-07-01 ~ 2022-06-30
-98,237 GBP2020-07-01 ~ 2021-06-30
Administrative Expenses
-5,581,210 GBP2021-07-01 ~ 2022-06-30
-6,391,844 GBP2020-07-01 ~ 2021-06-30
Operating Profit/Loss
593,669 GBP2021-07-01 ~ 2022-06-30
2,096,061 GBP2020-07-01 ~ 2021-06-30
Other Interest Receivable/Similar Income (Finance Income)
297,624 GBP2021-07-01 ~ 2022-06-30
454,818 GBP2020-07-01 ~ 2021-06-30
Profit/Loss on Ordinary Activities Before Tax
891,293 GBP2021-07-01 ~ 2022-06-30
2,550,879 GBP2020-07-01 ~ 2021-06-30
Profit/Loss
776,123 GBP2021-07-01 ~ 2022-06-30
2,155,960 GBP2020-07-01 ~ 2021-06-30
Comprehensive Income/Expense
776,123 GBP2021-07-01 ~ 2022-06-30
2,155,960 GBP2020-07-01 ~ 2021-06-30
Intangible Assets
Other
199,248 GBP2022-06-30
175,714 GBP2021-06-30
Property, Plant & Equipment
883,282 GBP2022-06-30
515,979 GBP2021-06-30
Fixed Assets - Investments
62,093 GBP2022-06-30
62,093 GBP2021-06-30
Fixed Assets
1,144,623 GBP2022-06-30
753,786 GBP2021-06-30
Total Inventories
4,587,968 GBP2022-06-30
2,980,282 GBP2021-06-30
Debtors
16,052,872 GBP2022-06-30
8,345,610 GBP2021-06-30
Cash at bank and in hand
665,845 GBP2022-06-30
186,879 GBP2021-06-30
Current Assets
21,306,685 GBP2022-06-30
11,512,771 GBP2021-06-30
Creditors
Current, Amounts falling due within one year
-16,986,614 GBP2022-06-30
-7,577,986 GBP2021-06-30
Net Current Assets/Liabilities
4,320,071 GBP2022-06-30
3,934,785 GBP2021-06-30
Total Assets Less Current Liabilities
5,464,694 GBP2022-06-30
4,688,571 GBP2021-06-30
Net Assets/Liabilities
5,355,182 GBP2022-06-30
4,579,059 GBP2021-06-30
Equity
Called up share capital
100 GBP2022-06-30
100 GBP2021-06-30
100 GBP2020-06-30
Retained earnings (accumulated losses)
5,355,082 GBP2022-06-30
4,578,959 GBP2021-06-30
3,739,639 GBP2020-06-30
Equity
5,355,182 GBP2022-06-30
4,579,059 GBP2021-06-30
3,739,739 GBP2020-06-30
Profit/Loss
Retained earnings (accumulated losses)
776,123 GBP2021-07-01 ~ 2022-06-30
2,155,960 GBP2020-07-01 ~ 2021-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,316,640 GBP2020-07-01 ~ 2021-06-30
Audit Fees/Expenses
5,000 GBP2021-07-01 ~ 2022-06-30
0 GBP2020-07-01 ~ 2021-06-30
Average Number of Employees
732021-07-01 ~ 2022-06-30
602020-07-01 ~ 2021-06-30
Wages/Salaries
2,651,666 GBP2021-07-01 ~ 2022-06-30
2,868,100 GBP2020-07-01 ~ 2021-06-30
Social Security Costs
297,659 GBP2021-07-01 ~ 2022-06-30
277,458 GBP2020-07-01 ~ 2021-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
88,529 GBP2021-07-01 ~ 2022-06-30
59,316 GBP2020-07-01 ~ 2021-06-30
Staff Costs/Employee Benefits Expense
3,037,854 GBP2021-07-01 ~ 2022-06-30
3,204,874 GBP2020-07-01 ~ 2021-06-30
Property, Plant & Equipment - Depreciation Expense
70,192 GBP2021-07-01 ~ 2022-06-30
39,080 GBP2020-07-01 ~ 2021-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2021-07-01 ~ 2022-06-30
100,340 GBP2020-07-01 ~ 2021-06-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
14,487 GBP2022-06-30
14,487 GBP2021-06-30
Development expenditure
297,607 GBP2022-06-30
246,658 GBP2021-06-30
Intangible Assets - Gross Cost
312,094 GBP2022-06-30
261,145 GBP2021-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
13,613 GBP2022-06-30
13,389 GBP2021-06-30
Development expenditure
99,233 GBP2022-06-30
72,042 GBP2021-06-30
Intangible Assets - Accumulated Amortisation & Impairment
112,846 GBP2022-06-30
85,431 GBP2021-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
224 GBP2021-07-01 ~ 2022-06-30
Development expenditure
27,191 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
27,415 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
874 GBP2022-06-30
1,098 GBP2021-06-30
Development expenditure
198,374 GBP2022-06-30
174,616 GBP2021-06-30
Intangible Assets
199,248 GBP2022-06-30
175,714 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,120,546 GBP2022-06-30
774,912 GBP2021-06-30
Furniture and fittings
117,908 GBP2022-06-30
104,526 GBP2021-06-30
Computers
177,700 GBP2022-06-30
123,221 GBP2021-06-30
Motor vehicles
24,000 GBP2022-06-30
0 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
1,440,154 GBP2022-06-30
1,002,659 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
400,309 GBP2022-06-30
357,337 GBP2021-06-30
Furniture and fittings
74,624 GBP2022-06-30
59,589 GBP2021-06-30
Computers
80,739 GBP2022-06-30
69,754 GBP2021-06-30
Motor vehicles
1,200 GBP2022-06-30
0 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
556,872 GBP2022-06-30
486,680 GBP2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
42,972 GBP2021-07-01 ~ 2022-06-30
Furniture and fittings
15,035 GBP2021-07-01 ~ 2022-06-30
Computers
10,985 GBP2021-07-01 ~ 2022-06-30
Motor vehicles
1,200 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
70,192 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
Plant and equipment
720,237 GBP2022-06-30
417,575 GBP2021-06-30
Furniture and fittings
43,284 GBP2022-06-30
44,937 GBP2021-06-30
Computers
96,961 GBP2022-06-30
53,467 GBP2021-06-30
Motor vehicles
22,800 GBP2022-06-30
0 GBP2021-06-30
Raw materials and consumables
2,305,291 GBP2022-06-30
1,552,469 GBP2021-06-30
Value of work in progress
1,986,216 GBP2022-06-30
937,202 GBP2021-06-30
Finished Goods/Goods for Resale
296,461 GBP2022-06-30
490,611 GBP2021-06-30
Trade Debtors/Trade Receivables
Current
1,644,383 GBP2022-06-30
3,131,994 GBP2021-06-30
Amounts Owed by Group Undertakings
Current
11,737,366 GBP2022-06-30
4,813,235 GBP2021-06-30
Other Debtors
Current
1,878,226 GBP2022-06-30
366,723 GBP2021-06-30
Prepayments/Accrued Income
Current
792,897 GBP2022-06-30
33,658 GBP2021-06-30
Debtors
Current, Amounts falling due within one year
16,052,872 GBP2022-06-30
8,345,610 GBP2021-06-30
Bank Borrowings/Overdrafts
Current
2,500,000 GBP2022-06-30
0 GBP2021-06-30
Trade Creditors/Trade Payables
Current
453,353 GBP2022-06-30
56,452 GBP2021-06-30
Amounts owed to group undertakings
Current
8,063,077 GBP2022-06-30
1,810,511 GBP2021-06-30
Corporation Tax Payable
Current
348,484 GBP2022-06-30
595,578 GBP2021-06-30
Other Taxation & Social Security Payable
Current
1,388,379 GBP2022-06-30
489,046 GBP2021-06-30
Other Creditors
Current
4,931 GBP2022-06-30
1,504,182 GBP2021-06-30
Accrued Liabilities/Deferred Income
Current
4,228,390 GBP2022-06-30
3,122,217 GBP2021-06-30
Creditors
Current
16,986,614 GBP2022-06-30
7,577,986 GBP2021-06-30
Bank Borrowings
2,500,000 GBP2022-06-30
0 GBP2021-06-30
Total Borrowings
Current
2,500,000 GBP2022-06-30
0 GBP2021-06-30