32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
15,644,580 GBP2023-01-01 ~ 2023-12-31
13,734,915 GBP2022-01-01 ~ 2022-12-31
Raw materials and consumables used in the production process
5,921,054 GBP2023-01-01 ~ 2023-12-31
5,360,110 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,428,776 GBP2023-01-01 ~ 2023-12-31
1,349,769 GBP2022-01-01 ~ 2022-12-31
Expenses related to depreciation, amortization, and impairment of assets
647,517 GBP2023-01-01 ~ 2023-12-31
664,005 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,813,706 GBP2023-01-01 ~ 2023-12-31
2,772,162 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,725 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
5,071 GBP2023-01-01 ~ 2023-12-31
19,711 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,825,360 GBP2023-01-01 ~ 2023-12-31
2,752,451 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
660,639 GBP2023-01-01 ~ 2023-12-31
536,930 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,164,721 GBP2023-01-01 ~ 2023-12-31
2,215,521 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,164,721 GBP2023-01-01 ~ 2023-12-31
2,215,521 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,233,930 GBP2023-12-31
2,213,910 GBP2022-12-31
Fixed Assets
2,233,930 GBP2023-12-31
2,213,910 GBP2022-12-31
Total Inventories
5,426,813 GBP2023-12-31
4,955,301 GBP2022-12-31
Debtors
1,807,003 GBP2023-12-31
2,514,118 GBP2022-12-31
Cash at bank and in hand
1,134,881 GBP2023-12-31
40,280 GBP2022-12-31
Current Assets
8,368,697 GBP2023-12-31
7,509,699 GBP2022-12-31
Creditors
Current
1,672,175 GBP2023-12-31
1,986,219 GBP2022-12-31
Net Current Assets/Liabilities
6,696,522 GBP2023-12-31
5,523,480 GBP2022-12-31
Total Assets Less Current Liabilities
8,930,452 GBP2023-12-31
7,737,390 GBP2022-12-31
Net Assets/Liabilities
8,472,130 GBP2023-12-31
7,307,409 GBP2022-12-31
Equity
Called up share capital
200,000 GBP2023-12-31
200,000 GBP2022-12-31
200,000 GBP2021-12-31
Retained earnings (accumulated losses)
8,272,130 GBP2023-12-31
7,107,409 GBP2022-12-31
4,891,888 GBP2021-12-31
Equity
8,472,130 GBP2023-12-31
7,307,409 GBP2022-12-31
5,091,888 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,164,721 GBP2023-01-01 ~ 2023-12-31
2,215,521 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,176,492 GBP2023-01-01 ~ 2023-12-31
1,106,243 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
121,415 GBP2023-01-01 ~ 2023-12-31
118,577 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
130,869 GBP2023-01-01 ~ 2023-12-31
124,949 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
302023-01-01 ~ 2023-12-31
262022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
646,028 GBP2023-01-01 ~ 2023-12-31
664,006 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,000 GBP2023-01-01 ~ 2023-12-31
17,065 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
633,533 GBP2023-01-01 ~ 2023-12-31
558,206 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
664,525 GBP2023-01-01 ~ 2023-12-31
522,966 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
933 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
933 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
19,595 GBP2023-12-31
19,595 GBP2022-12-31
Plant and equipment
9,028,314 GBP2023-12-31
8,503,134 GBP2022-12-31
Furniture and fittings
59,520 GBP2023-12-31
59,520 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-98,827 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
19,595 GBP2023-12-31
19,595 GBP2022-12-31
Plant and equipment
6,886,712 GBP2023-12-31
6,361,245 GBP2022-12-31
Furniture and fittings
48,442 GBP2023-12-31
45,291 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
621,313 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
3,151 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-95,846 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
2,141,602 GBP2023-12-31
2,141,889 GBP2022-12-31
Furniture and fittings
11,078 GBP2023-12-31
14,229 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
134,055 GBP2023-12-31
99,616 GBP2022-12-31
Computers
10,815 GBP2023-12-31
10,815 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,252,299 GBP2023-12-31
8,692,680 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-14,071 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-112,898 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
54,481 GBP2023-12-31
45,167 GBP2022-12-31
Computers
9,139 GBP2023-12-31
7,472 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,018,369 GBP2023-12-31
6,478,770 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
19,897 GBP2023-01-01 ~ 2023-12-31
Computers
1,667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
646,028 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,583 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-106,429 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
79,574 GBP2023-12-31
54,449 GBP2022-12-31
Computers
1,676 GBP2023-12-31
3,343 GBP2022-12-31
Merchandise
1,325,083 GBP2023-12-31
1,214,566 GBP2022-12-31
Finished Goods
4,101,730 GBP2023-12-31
3,740,735 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,572,116 GBP2023-12-31
2,041,834 GBP2022-12-31
Other Debtors
Current
1,680 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
227,511 GBP2023-12-31
466,092 GBP2022-12-31
Prepayments
Current
7,376 GBP2023-12-31
4,512 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,807,003 GBP2023-12-31
2,514,118 GBP2022-12-31
Trade Creditors/Trade Payables
Current
884,593 GBP2023-12-31
1,113,014 GBP2022-12-31
Corporation Tax Payable
Current
280,298 GBP2023-12-31
350,206 GBP2022-12-31
Other Taxation & Social Security Payable
Current
21,725 GBP2023-12-31
36,473 GBP2022-12-31
Other Creditors
Current
17,331 GBP2023-12-31
10,333 GBP2022-12-31
Accrued Liabilities
Current
468,228 GBP2023-12-31
476,193 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
237,239 GBP2023-12-31
237,238 GBP2022-12-31
Between one and five year
686,061 GBP2023-12-31
923,300 GBP2022-12-31
All periods
923,300 GBP2023-12-31
1,160,538 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
458,322 GBP2023-12-31
429,981 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,164,721 GBP2023-01-01 ~ 2023-12-31