32990 - Other Manufacturing N.e.c.
Distribution Costs
-449,552 GBP2024-01-01 ~ 2024-12-29
-426,938 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,087,153 GBP2024-01-01 ~ 2024-12-29
-6,360,373 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
151,756 GBP2024-01-01 ~ 2024-12-29
266,765 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
86,514 GBP2024-01-01 ~ 2024-12-29
1,716,930 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-18,670 GBP2024-01-01 ~ 2024-12-29
3,509,393 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
127,383 GBP2024-12-29
219,537 GBP2023-12-31
Property, Plant & Equipment
747,137 GBP2024-12-29
747,989 GBP2023-12-31
Fixed Assets - Investments
3,655,764 GBP2024-12-29
3,655,764 GBP2023-12-31
Fixed Assets
4,530,284 GBP2024-12-29
4,623,290 GBP2023-12-31
Debtors
7,144,385 GBP2024-12-29
13,082,844 GBP2023-12-31
Cash at bank and in hand
1,121,586 GBP2024-12-29
1,562,119 GBP2023-12-31
Current Assets
11,032,090 GBP2024-12-29
16,901,596 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-10,581,207 GBP2024-12-29
Net Current Assets/Liabilities
450,883 GBP2024-12-29
363,926 GBP2023-12-31
Total Assets Less Current Liabilities
4,981,167 GBP2024-12-29
4,987,216 GBP2023-12-31
Net Assets/Liabilities
4,528,001 GBP2024-12-29
4,546,671 GBP2023-12-31
Equity
Called up share capital
196,666 GBP2024-12-29
196,666 GBP2023-12-31
196,666 GBP2022-12-31
Share premium
577,170 GBP2024-12-29
577,170 GBP2023-12-31
577,170 GBP2022-12-31
Other miscellaneous reserve
5,829 GBP2024-12-29
5,829 GBP2023-12-31
Retained earnings (accumulated losses)
3,748,336 GBP2024-12-29
3,767,006 GBP2023-12-31
257,613 GBP2022-12-31
Equity
4,528,001 GBP2024-12-29
4,546,671 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-18,670 GBP2024-01-01 ~ 2024-12-29
3,509,393 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
29,000 GBP2024-01-01 ~ 2024-12-29
29,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
582024-01-01 ~ 2024-12-29
562023-01-01 ~ 2023-12-31
Wages/Salaries
2,212,897 GBP2024-01-01 ~ 2024-12-29
2,042,239 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
84,442 GBP2024-01-01 ~ 2024-12-29
180,344 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,518,875 GBP2024-01-01 ~ 2024-12-29
2,426,143 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
111,247 GBP2024-01-01 ~ 2024-12-29
-1,792,463 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
3,388,895 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
3,261,512 GBP2024-12-29
3,169,358 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
92,154 GBP2024-01-01 ~ 2024-12-29
Intangible Assets
Patents/Trademarks/Licences/Concessions
127,383 GBP2024-12-29
219,537 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,171,364 GBP2024-12-29
2,077,097 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,663,923 GBP2024-12-29
4,532,583 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals
-111,776 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,935,129 GBP2024-12-29
1,879,067 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,916,786 GBP2024-12-29
3,784,594 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
25,407 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
56,062 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
211,848 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-79,656 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment
Furniture and fittings
236,235 GBP2024-12-29
198,030 GBP2023-12-31
Land and buildings
100,933 GBP2023-12-31
Finished Goods/Goods for Resale
1,545,904 GBP2024-12-29
1,103,211 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,500,972 GBP2024-12-29
2,602,501 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
516,997 GBP2024-12-29
284,743 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,490,898 GBP2024-12-29
8,284,149 GBP2023-12-31
Other Debtors
Current
19,033 GBP2024-12-29
52,883 GBP2023-12-31
Prepayments/Accrued Income
Current
235,748 GBP2024-12-29
66,105 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
199,089 GBP2024-12-29
1,792,463 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,962,737 GBP2024-12-29
Amounts falling due within one year, Current
13,082,844 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,921,626 GBP2024-12-29
791,924 GBP2023-12-31
Amounts owed to group undertakings
Current
6,917,540 GBP2024-12-29
14,526,993 GBP2023-12-31
Other Taxation & Social Security Payable
Current
606,205 GBP2024-12-29
344,861 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,103,335 GBP2024-12-29
840,286 GBP2023-12-31
Creditors
Current
10,581,207 GBP2024-12-29
16,537,670 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
196,666 shares2024-12-29
196,666 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
90,000 GBP2024-12-29
90,000 GBP2023-12-31
Between two and five year
360,000 GBP2024-12-29
360,000 GBP2023-12-31
More than five year
45,000 GBP2024-12-29
135,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
495,000 GBP2024-12-29
585,000 GBP2023-12-31