32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
17,059,637 GBP2024-01-01 ~ 2024-12-31
15,644,580 GBP2023-01-01 ~ 2023-12-31
Raw materials and consumables used in the production process
5,575,636 GBP2024-01-01 ~ 2024-12-31
5,921,054 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,393,317 GBP2024-01-01 ~ 2024-12-31
1,428,776 GBP2023-01-01 ~ 2023-12-31
Expenses related to depreciation, amortization, and impairment of assets
434,187 GBP2024-01-01 ~ 2024-12-31
647,517 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,253,206 GBP2024-01-01 ~ 2024-12-31
2,813,706 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
57,558 GBP2024-01-01 ~ 2024-12-31
16,725 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
5,071 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,310,764 GBP2024-01-01 ~ 2024-12-31
2,825,360 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
577,575 GBP2024-01-01 ~ 2024-12-31
660,639 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,733,189 GBP2024-01-01 ~ 2024-12-31
2,164,721 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,733,189 GBP2024-01-01 ~ 2024-12-31
2,164,721 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,284,231 GBP2024-12-31
2,233,930 GBP2023-12-31
Fixed Assets
2,284,231 GBP2024-12-31
2,233,930 GBP2023-12-31
Total Inventories
2,259,147 GBP2024-12-31
5,426,813 GBP2023-12-31
Debtors
2,496,051 GBP2024-12-31
1,807,003 GBP2023-12-31
Cash at bank and in hand
816,090 GBP2024-12-31
1,134,881 GBP2023-12-31
Current Assets
5,571,288 GBP2024-12-31
8,368,697 GBP2023-12-31
Creditors
Current
1,666,510 GBP2024-12-31
1,672,175 GBP2023-12-31
Net Current Assets/Liabilities
3,904,778 GBP2024-12-31
6,696,522 GBP2023-12-31
Total Assets Less Current Liabilities
6,189,009 GBP2024-12-31
8,930,452 GBP2023-12-31
Net Assets/Liabilities
5,705,319 GBP2024-12-31
8,472,130 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,505,319 GBP2024-12-31
8,272,130 GBP2023-12-31
7,107,409 GBP2022-12-31
Equity
5,705,319 GBP2024-12-31
8,472,130 GBP2023-12-31
7,307,409 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,500,000 GBP2024-01-01 ~ 2024-12-31
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-4,500,000 GBP2024-01-01 ~ 2024-12-31
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,733,189 GBP2024-01-01 ~ 2024-12-31
2,164,721 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,149,338 GBP2024-01-01 ~ 2024-12-31
1,176,492 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
115,195 GBP2024-01-01 ~ 2024-12-31
121,415 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
128,784 GBP2024-01-01 ~ 2024-12-31
130,869 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
292024-01-01 ~ 2024-12-31
302023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
432,935 GBP2024-01-01 ~ 2024-12-31
646,028 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,680 GBP2024-01-01 ~ 2024-12-31
17,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
552,218 GBP2024-01-01 ~ 2024-12-31
633,533 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
577,691 GBP2024-01-01 ~ 2024-12-31
664,525 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
933 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
933 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
19,595 GBP2023-12-31
Plant and equipment
9,431,931 GBP2024-12-31
9,028,314 GBP2023-12-31
Furniture and fittings
111,776 GBP2024-12-31
59,520 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
19,595 GBP2023-12-31
Plant and equipment
7,289,413 GBP2024-12-31
6,886,712 GBP2023-12-31
Furniture and fittings
54,368 GBP2024-12-31
48,442 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
402,701 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
6,241 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,142,518 GBP2024-12-31
2,141,602 GBP2023-12-31
Furniture and fittings
57,408 GBP2024-12-31
11,078 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
147,165 GBP2024-12-31
134,055 GBP2023-12-31
Computers
13,219 GBP2024-12-31
10,815 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,704,091 GBP2024-12-31
9,252,299 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-16,252 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-35,847 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
64,899 GBP2024-12-31
54,481 GBP2023-12-31
Computers
11,180 GBP2024-12-31
9,139 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,419,860 GBP2024-12-31
7,018,369 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
22,267 GBP2024-01-01 ~ 2024-12-31
Computers
1,726 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
432,935 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-11,849 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-31,444 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
82,266 GBP2024-12-31
79,574 GBP2023-12-31
Computers
2,039 GBP2024-12-31
1,676 GBP2023-12-31
Merchandise
682,503 GBP2024-12-31
1,325,083 GBP2023-12-31
Finished Goods
1,576,644 GBP2024-12-31
4,101,730 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,288,886 GBP2024-12-31
1,572,116 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
169,139 GBP2024-12-31
227,511 GBP2023-12-31
Prepayments
Current
38,026 GBP2024-12-31
7,376 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,496,051 GBP2024-12-31
Current, Amounts falling due within one year
1,807,003 GBP2023-12-31
Trade Creditors/Trade Payables
Current
658,809 GBP2024-12-31
884,593 GBP2023-12-31
Corporation Tax Payable
Current
354,971 GBP2024-12-31
280,298 GBP2023-12-31
Other Taxation & Social Security Payable
Current
15,558 GBP2024-12-31
21,725 GBP2023-12-31
Other Creditors
Current
21,975 GBP2024-12-31
17,331 GBP2023-12-31
Accrued Liabilities
Current
615,197 GBP2024-12-31
468,228 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
237,239 GBP2024-12-31
237,239 GBP2023-12-31
Between one and five year
448,822 GBP2024-12-31
686,061 GBP2023-12-31
All periods
686,061 GBP2024-12-31
923,300 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
483,690 GBP2024-12-31
458,322 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,733,189 GBP2024-01-01 ~ 2024-12-31