32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
15,227,383 GBP2024-01-01 ~ 2024-12-31
20,965,838 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,425,573 GBP2024-01-01 ~ 2024-12-31
-14,729,651 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,801,810 GBP2024-01-01 ~ 2024-12-31
6,236,187 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,046,479 GBP2024-01-01 ~ 2024-12-31
-4,668,966 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-244,669 GBP2024-01-01 ~ 2024-12-31
1,567,221 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
189,273 GBP2024-01-01 ~ 2024-12-31
64,685 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-22,043 GBP2024-01-01 ~ 2024-12-31
-33,118 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-77,439 GBP2024-01-01 ~ 2024-12-31
1,598,788 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
84,778 GBP2024-01-01 ~ 2024-12-31
1,435,063 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
84,778 GBP2024-01-01 ~ 2024-12-31
1,435,063 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,789,562 GBP2024-12-31
2,816,009 GBP2023-12-31
Total Inventories
1,065,923 GBP2024-12-31
1,019,267 GBP2023-12-31
Debtors
7,300,324 GBP2024-12-31
6,322,871 GBP2023-12-31
Cash at bank and in hand
4,178,503 GBP2024-12-31
5,702,605 GBP2023-12-31
Current Assets
12,544,750 GBP2024-12-31
13,044,743 GBP2023-12-31
Net Current Assets/Liabilities
2,850,768 GBP2024-12-31
2,818,953 GBP2023-12-31
Total Assets Less Current Liabilities
5,640,330 GBP2024-12-31
5,634,962 GBP2023-12-31
Creditors
Non-current
-49,355 GBP2024-12-31
-94,472 GBP2023-12-31
Net Assets/Liabilities
5,142,913 GBP2024-12-31
5,058,135 GBP2023-12-31
Equity
Called up share capital
75 GBP2024-12-31
75 GBP2023-12-31
75 GBP2022-12-31
Capital redemption reserve
25 GBP2024-12-31
25 GBP2023-12-31
25 GBP2022-12-31
Retained earnings (accumulated losses)
5,142,813 GBP2024-12-31
5,058,035 GBP2023-12-31
4,597,972 GBP2022-12-31
Equity
5,142,913 GBP2024-12-31
5,058,135 GBP2023-12-31
4,598,072 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-975,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-975,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
84,778 GBP2024-01-01 ~ 2024-12-31
1,435,063 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,130,771 GBP2024-01-01 ~ 2024-12-31
6,080,770 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
668,996 GBP2024-01-01 ~ 2024-12-31
607,604 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
143,317 GBP2024-01-01 ~ 2024-12-31
120,584 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,943,084 GBP2024-01-01 ~ 2024-12-31
6,808,958 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1352024-01-01 ~ 2024-12-31
1342023-01-01 ~ 2023-12-31
Director Remuneration
258,893 GBP2024-01-01 ~ 2024-12-31
325,123 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
774,158 GBP2024-01-01 ~ 2024-12-31
712,808 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,000 GBP2024-01-01 ~ 2024-12-31
21,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
210,603 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-19,360 GBP2024-01-01 ~ 2024-12-31
376,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,754,861 GBP2024-12-31
6,274,673 GBP2023-12-31
Furniture and fittings
400,311 GBP2024-12-31
400,311 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-73,717 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,947,228 GBP2024-12-31
4,379,746 GBP2023-12-31
Furniture and fittings
321,461 GBP2024-12-31
296,680 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
641,200 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
24,781 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-73,718 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,807,633 GBP2024-12-31
1,894,927 GBP2023-12-31
Furniture and fittings
78,850 GBP2024-12-31
103,631 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
549,514 GBP2024-12-31
544,714 GBP2023-12-31
Computers
1,029,303 GBP2024-12-31
1,001,096 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,862,504 GBP2024-12-31
9,054,714 GBP2023-12-31
Property, Plant & Equipment - Disposals
-73,717 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
391,621 GBP2024-12-31
294,397 GBP2023-12-31
Computers
906,921 GBP2024-12-31
855,543 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,072,942 GBP2024-12-31
6,238,705 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
97,224 GBP2024-01-01 ~ 2024-12-31
Computers
51,378 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
907,955 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-73,718 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
157,893 GBP2024-12-31
250,317 GBP2023-12-31
Computers
122,382 GBP2024-12-31
145,553 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
1,024,240 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
250,240 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
70,787 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
829,765 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
116,100 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
17,697 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
133,797 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
220,240 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
51,616 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
30,000 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
19,171 GBP2024-12-31
Under hire purchased contracts or finance leases
49,171 GBP2024-12-31
231,343 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
194,475 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
36,868 GBP2023-12-31
Merchandise
64,212 GBP2024-12-31
32,008 GBP2023-12-31
Value of work in progress
1,001,711 GBP2024-12-31
987,259 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
505,303 GBP2024-12-31
727,262 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,192,469 GBP2024-12-31
2,187,982 GBP2023-12-31
Other Debtors
Current
438,831 GBP2024-12-31
399,138 GBP2023-12-31
Prepayments/Accrued Income
Current
2,653,488 GBP2024-12-31
1,919,124 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
7,300,324 GBP2024-12-31
Current, Amounts falling due within one year
6,322,871 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
49,658 GBP2024-12-31
103,167 GBP2023-12-31
Trade Creditors/Trade Payables
Current
377,667 GBP2024-12-31
596,146 GBP2023-12-31
Amounts owed to group undertakings
Current
6,267,334 GBP2024-12-31
5,868,253 GBP2023-12-31
Corporation Tax Payable
Current
210,603 GBP2023-12-31
Other Taxation & Social Security Payable
Current
371,256 GBP2024-12-31
157,080 GBP2023-12-31
Other Creditors
Current
65,483 GBP2024-12-31
58,815 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,562,584 GBP2024-12-31
3,231,726 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
49,355 GBP2024-12-31
94,472 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
49,658 GBP2024-12-31
Between one and five year, hire purchase agreements
94,472 GBP2023-12-31
hire purchase agreements
99,013 GBP2024-12-31
197,639 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
332,489 GBP2024-12-31
315,770 GBP2023-12-31
Between one and five year
984,813 GBP2024-12-31
1,549,600 GBP2023-12-31
More than five year
1,176,305 GBP2024-12-31
2,162,983 GBP2023-12-31
All periods
2,493,607 GBP2024-12-31
4,028,353 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
448,062 GBP2024-12-31
482,355 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
7,500 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
84,778 GBP2024-01-01 ~ 2024-12-31