32990 - Other Manufacturing N.e.c.
Average Number of Employees
782023-09-01 ~ 2024-08-31
782022-09-01 ~ 2023-08-31
Turnover/Revenue
5,990,620 GBP2023-09-01 ~ 2024-08-31
6,233,995 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-4,171,156 GBP2023-09-01 ~ 2024-08-31
-3,817,880 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
1,819,464 GBP2023-09-01 ~ 2024-08-31
2,416,115 GBP2022-09-01 ~ 2023-08-31
Distribution Costs
-299,232 GBP2023-09-01 ~ 2024-08-31
-275,510 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-1,407,673 GBP2023-09-01 ~ 2024-08-31
-1,517,425 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
112,559 GBP2023-09-01 ~ 2024-08-31
623,180 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
100,760 GBP2023-09-01 ~ 2024-08-31
615,660 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
115,882 GBP2023-09-01 ~ 2024-08-31
538,722 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
724,111 GBP2024-08-31
870,479 GBP2023-08-31
Total Inventories
1,219,513 GBP2024-08-31
1,457,799 GBP2023-08-31
Debtors
3,163,304 GBP2024-08-31
3,156,457 GBP2023-08-31
Cash at bank and in hand
259,625 GBP2024-08-31
199,086 GBP2023-08-31
Current Assets
4,642,442 GBP2024-08-31
4,813,342 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-942,739 GBP2024-08-31
Net Current Assets/Liabilities
3,699,703 GBP2024-08-31
3,493,924 GBP2023-08-31
Total Assets Less Current Liabilities
4,423,814 GBP2024-08-31
4,364,403 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-419,893 GBP2024-08-31
-452,696 GBP2023-08-31
Net Assets/Liabilities
3,917,798 GBP2024-08-31
3,801,916 GBP2023-08-31
Equity
Called up share capital
202,020 GBP2024-08-31
202,020 GBP2023-08-31
202,020 GBP2022-09-01
Share premium
3,334 GBP2024-08-31
3,334 GBP2023-08-31
3,334 GBP2022-09-01
Capital redemption reserve
157,666 GBP2024-08-31
157,666 GBP2023-08-31
157,666 GBP2022-09-01
Retained earnings (accumulated losses)
3,554,778 GBP2024-08-31
3,438,896 GBP2023-08-31
2,900,174 GBP2022-09-01
Equity
3,917,798 GBP2024-08-31
3,801,916 GBP2023-08-31
3,263,194 GBP2022-09-01
Profit/Loss
Retained earnings (accumulated losses)
115,882 GBP2023-09-01 ~ 2024-08-31
538,722 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
12,500 GBP2023-09-01 ~ 2024-08-31
12,500 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
2,227,178 GBP2023-09-01 ~ 2024-08-31
1,996,706 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
203,844 GBP2023-09-01 ~ 2024-08-31
233,275 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
2,482,127 GBP2023-09-01 ~ 2024-08-31
2,278,249 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
14,309 GBP2023-09-01 ~ 2024-08-31
14,309 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-23,668 GBP2023-09-01 ~ 2024-08-31
-30,395 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
25,190 GBP2023-09-01 ~ 2024-08-31
132,367 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,986,445 GBP2024-08-31
1,904,263 GBP2023-08-31
Motor vehicles
317,076 GBP2024-08-31
238,497 GBP2023-08-31
Furniture and fittings
86,236 GBP2024-08-31
77,809 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
2,389,757 GBP2024-08-31
2,220,569 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-6,853 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-42,972 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-49,825 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,232,818 GBP2023-08-31
Motor vehicles
94,024 GBP2023-08-31
Furniture and fittings
23,248 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,350,090 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
125,150 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings, Owned/Freehold
12,317 GBP2023-09-01 ~ 2024-08-31
Owned/Freehold
186,092 GBP2023-09-01 ~ 2024-08-31
Plant and equipment, Under hire purchased contracts or finance leases
139,106 GBP2023-09-01 ~ 2024-08-31
Motor vehicles, Under hire purchased contracts or finance leases
21,318 GBP2023-09-01 ~ 2024-08-31
Under hire purchased contracts or finance leases
160,424 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-275 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
-30,685 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-30,960 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,496,799 GBP2024-08-31
Motor vehicles
133,282 GBP2024-08-31
Furniture and fittings
35,565 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,665,646 GBP2024-08-31
Property, Plant & Equipment
Plant and equipment
489,646 GBP2024-08-31
671,445 GBP2023-08-31
Motor vehicles
183,794 GBP2024-08-31
144,473 GBP2023-08-31
Furniture and fittings
50,671 GBP2024-08-31
54,561 GBP2023-08-31
Plant and equipment, Under hire purchased contracts or finance leases
34,600 GBP2024-08-31
Under hire purchased contracts or finance leases, Plant and equipment
91,094 GBP2023-08-31
Under hire purchased contracts or finance leases, Motor vehicles
102,339 GBP2024-08-31
Motor vehicles, Under hire purchased contracts or finance leases
7,828 GBP2023-08-31
Under hire purchased contracts or finance leases
136,939 GBP2024-08-31
98,922 GBP2023-08-31
Raw materials and consumables
365,857 GBP2024-08-31
802,974 GBP2023-08-31
Value of work in progress
191,169 GBP2024-08-31
166,994 GBP2023-08-31
Finished Goods/Goods for Resale
662,487 GBP2024-08-31
487,831 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
164,679 GBP2024-08-31
273,057 GBP2023-08-31
Other Debtors
Current
132,709 GBP2024-08-31
1,237 GBP2023-08-31
Prepayments/Accrued Income
Current
64,864 GBP2024-08-31
24,317 GBP2023-08-31
Debtors
Current
3,163,304 GBP2024-08-31
3,156,457 GBP2023-08-31
Trade Creditors/Trade Payables
Current
459,080 GBP2024-08-31
650,448 GBP2023-08-31
Corporation Tax Payable
Current
90,128 GBP2024-08-31
79,226 GBP2023-08-31
Taxation/Social Security Payable
Current
232,051 GBP2024-08-31
178,545 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
72,766 GBP2024-08-31
62,034 GBP2023-08-31
Other Creditors
Current
18,955 GBP2024-08-31
40,328 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
69,759 GBP2024-08-31
112,768 GBP2023-08-31
Creditors
Current
942,739 GBP2024-08-31
1,319,418 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
109,916 GBP2024-08-31
82,842 GBP2023-08-31
Amounts owed to group undertakings
Non-current
309,977 GBP2024-08-31
369,854 GBP2023-08-31
Creditors
Non-current
419,893 GBP2024-08-31
452,696 GBP2023-08-31
Minimum gross finance lease payments owing
182,682 GBP2024-08-31
144,876 GBP2023-08-31
Net Deferred Tax Liability/Asset
86,123 GBP2024-08-31
109,791 GBP2023-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-23,668 GBP2023-09-01 ~ 2024-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
86,123 GBP2024-08-31
109,791 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
33,381 GBP2024-08-31
44,181 GBP2023-08-31