32990 - Other Manufacturing N.e.c.
Distribution Costs
-348,024 GBP2024-01-01 ~ 2024-12-31
-251,895 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,173,797 GBP2024-01-01 ~ 2024-12-31
-3,142,743 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-563,828 GBP2024-01-01 ~ 2024-12-31
918,462 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-270,356 GBP2024-01-01 ~ 2024-12-31
862,093 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
10,142,998 GBP2024-12-31
9,599,621 GBP2023-12-31
Fixed Assets - Investments
405,681 GBP2024-12-31
331,757 GBP2023-12-31
Fixed Assets
10,548,679 GBP2024-12-31
9,931,378 GBP2023-12-31
Debtors
1,786,834 GBP2024-12-31
3,441,057 GBP2023-12-31
Cash at bank and in hand
225,523 GBP2024-12-31
342,516 GBP2023-12-31
Current Assets
2,595,686 GBP2024-12-31
4,342,428 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,533,221 GBP2024-12-31
Net Current Assets/Liabilities
-2,937,535 GBP2024-12-31
1,026,643 GBP2023-12-31
Total Assets Less Current Liabilities
7,611,144 GBP2024-12-31
10,958,021 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-174,199 GBP2024-12-31
-3,126,443 GBP2023-12-31
Net Assets/Liabilities
6,813,009 GBP2024-12-31
7,083,365 GBP2023-12-31
Equity
Called up share capital
200 GBP2024-12-31
200 GBP2023-12-31
200 GBP2022-12-31
Retained earnings (accumulated losses)
6,812,809 GBP2024-12-31
7,083,165 GBP2023-12-31
6,229,756 GBP2022-12-31
Equity
6,813,009 GBP2024-12-31
7,083,365 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-270,356 GBP2024-01-01 ~ 2024-12-31
862,093 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-8,684 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,000 GBP2024-01-01 ~ 2024-12-31
14,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
672024-01-01 ~ 2024-12-31
632023-01-01 ~ 2023-12-31
Wages/Salaries
2,921,734 GBP2024-01-01 ~ 2024-12-31
2,001,201 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,727 GBP2024-01-01 ~ 2024-12-31
60,750 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,344,425 GBP2024-01-01 ~ 2024-12-31
2,258,574 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
690,299 GBP2024-01-01 ~ 2024-12-31
118,022 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-124,277 GBP2024-01-01 ~ 2024-12-31
56,369 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
0 GBP2024-12-31
111,274 GBP2023-12-31
Intangible Assets - Gross Cost
0 GBP2024-12-31
160,274 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
0 GBP2024-12-31
111,274 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
0 GBP2024-12-31
160,274 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,210,758 GBP2023-12-31
Plant and equipment
4,964,740 GBP2024-12-31
4,744,385 GBP2023-12-31
Furniture and fittings
496,740 GBP2024-12-31
296,456 GBP2023-12-31
Computers
74,816 GBP2024-12-31
54,302 GBP2023-12-31
Motor vehicles
321,337 GBP2024-12-31
282,240 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,849,499 GBP2024-12-31
11,588,141 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-19,095 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-19,095 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
6,991,866 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
103,649 GBP2023-12-31
Plant and equipment
2,086,368 GBP2024-12-31
1,656,289 GBP2023-12-31
Furniture and fittings
170,397 GBP2024-12-31
85,744 GBP2023-12-31
Computers
33,531 GBP2024-12-31
22,803 GBP2023-12-31
Motor vehicles
192,061 GBP2024-12-31
120,035 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,706,501 GBP2024-12-31
1,988,520 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
430,079 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
84,653 GBP2024-01-01 ~ 2024-12-31
Computers
10,728 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
80,966 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
726,921 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-8,940 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,940 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
6,767,722 GBP2024-12-31
Plant and equipment
2,878,372 GBP2024-12-31
3,088,096 GBP2023-12-31
Furniture and fittings
326,343 GBP2024-12-31
210,712 GBP2023-12-31
Computers
41,285 GBP2024-12-31
31,499 GBP2023-12-31
Motor vehicles
129,276 GBP2024-12-31
162,205 GBP2023-12-31
Land and buildings, Owned/Freehold
6,107,109 GBP2023-12-31
Finished Goods/Goods for Resale
96,710 GBP2024-12-31
0 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,206,894 GBP2024-12-31
1,803,244 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
176,355 GBP2024-12-31
7,161 GBP2023-12-31
Other Debtors
Current
128,246 GBP2024-12-31
233,736 GBP2023-12-31
Prepayments/Accrued Income
Current
275,339 GBP2024-12-31
1,396,916 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,786,834 GBP2024-12-31
Amounts falling due within one year, Current
3,441,057 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
2,756,865 GBP2024-12-31
100,749 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
211,279 GBP2024-12-31
202,400 GBP2023-12-31
Other Remaining Borrowings
Current
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
634,824 GBP2024-12-31
948,688 GBP2023-12-31
Other Taxation & Social Security Payable
Current
135,690 GBP2024-12-31
118,660 GBP2023-12-31
Other Creditors
Current
26,691 GBP2024-12-31
176,163 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
267,872 GBP2024-12-31
269,125 GBP2023-12-31
Creditors
Current
5,533,221 GBP2024-12-31
3,315,785 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-12-31
2,754,506 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
174,199 GBP2024-12-31
371,937 GBP2023-12-31
Creditors
Non-current
174,199 GBP2024-12-31
3,126,443 GBP2023-12-31
Bank Borrowings
2,756,865 GBP2024-12-31
2,855,255 GBP2023-12-31
Total Borrowings
4,256,865 GBP2024-12-31
4,355,255 GBP2023-12-31
Current
4,256,865 GBP2024-12-31
1,600,749 GBP2023-12-31
Non-current
0 GBP2024-12-31
2,754,506 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
211,279 GBP2024-12-31
202,400 GBP2023-12-31
Minimum gross finance lease payments owing
385,478 GBP2024-12-31
574,337 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-12-31
200 shares2023-12-31