32990 - Other Manufacturing N.e.c.
(expand)Property, Plant & Equipment
7,093,765 GBP2024-12-31
4,619,917 GBP2023-12-31
Investment Property
360,000 GBP2024-12-31
388,471 GBP2023-12-31
Fixed Assets
7,453,765 GBP2024-12-31
5,008,388 GBP2023-12-31
Total Inventories
759,935 GBP2024-12-31
1,007,448 GBP2023-12-31
Debtors
7,165,758 GBP2024-12-31
8,060,610 GBP2023-12-31
Cash at bank and in hand
9,857,917 GBP2024-12-31
12,619,381 GBP2023-12-31
Current Assets
17,783,610 GBP2024-12-31
21,687,439 GBP2023-12-31
Creditors
Current
9,848,528 GBP2024-12-31
13,205,759 GBP2023-12-31
Net Current Assets/Liabilities
7,935,082 GBP2024-12-31
8,481,680 GBP2023-12-31
Total Assets Less Current Liabilities
15,388,847 GBP2024-12-31
13,490,068 GBP2023-12-31
Net Assets/Liabilities
14,308,742 GBP2024-12-31
12,128,586 GBP2023-12-31
Equity
Called up share capital
6,146 GBP2024-12-31
6,146 GBP2023-12-31
6,146 GBP2022-12-31
Share premium
37,933 GBP2024-12-31
37,933 GBP2023-12-31
37,933 GBP2022-12-31
Capital redemption reserve
1,030 GBP2024-12-31
1,030 GBP2023-12-31
1,030 GBP2022-12-31
Retained earnings (accumulated losses)
14,263,633 GBP2024-12-31
12,083,477 GBP2023-12-31
8,360,667 GBP2022-12-31
Equity
14,308,742 GBP2024-12-31
12,128,586 GBP2023-12-31
8,405,776 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,363,953 GBP2024-01-01 ~ 2024-12-31
5,130,323 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,363,953 GBP2024-01-01 ~ 2024-12-31
5,130,323 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-183,797 GBP2024-01-01 ~ 2024-12-31
-1,407,513 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-183,797 GBP2024-01-01 ~ 2024-12-31
-1,407,513 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,724,223 GBP2024-01-01 ~ 2024-12-31
6,769,488 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
673,010 GBP2024-01-01 ~ 2024-12-31
1,094,680 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
359,060 GBP2024-01-01 ~ 2024-12-31
228,972 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,756,293 GBP2024-01-01 ~ 2024-12-31
8,093,140 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1692024-01-01 ~ 2024-12-31
1752023-01-01 ~ 2023-12-31
Director Remuneration
444,063 GBP2024-01-01 ~ 2024-12-31
419,163 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
423,611 GBP2024-01-01 ~ 2024-12-31
326,225 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,250 GBP2024-01-01 ~ 2024-12-31
15,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
621,249 GBP2024-01-01 ~ 2024-12-31
981,253 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
673,185 GBP2024-01-01 ~ 2024-12-31
1,544,502 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
183,797 GBP2024-01-01 ~ 2024-12-31
1,407,513 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,102,741 GBP2024-12-31
2,924,925 GBP2023-12-31
Improvements to leasehold property
1,043,568 GBP2024-12-31
1,020,421 GBP2023-12-31
Plant and equipment
867,558 GBP2024-12-31
837,597 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
241,846 GBP2024-12-31
189,336 GBP2023-12-31
Improvements to leasehold property
685,515 GBP2024-12-31
512,230 GBP2023-12-31
Plant and equipment
702,573 GBP2024-12-31
607,065 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
52,510 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
173,285 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
95,508 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
4,860,895 GBP2024-12-31
2,735,589 GBP2023-12-31
Improvements to leasehold property
358,053 GBP2024-12-31
508,191 GBP2023-12-31
Plant and equipment
164,985 GBP2024-12-31
230,532 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
492,613 GBP2024-12-31
468,231 GBP2023-12-31
Motor vehicles
1,089,072 GBP2024-12-31
1,066,281 GBP2023-12-31
Computers
1,049,557 GBP2024-12-31
428,903 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,645,109 GBP2024-12-31
6,746,358 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-349,506 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-349,506 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
447,093 GBP2024-12-31
415,013 GBP2023-12-31
Motor vehicles
362,233 GBP2024-12-31
336,567 GBP2023-12-31
Computers
112,084 GBP2024-12-31
66,230 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,551,344 GBP2024-12-31
2,126,441 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
32,080 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
275,858 GBP2024-01-01 ~ 2024-12-31
Computers
45,854 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
675,095 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-250,192 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-250,192 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
45,520 GBP2024-12-31
53,218 GBP2023-12-31
Motor vehicles
726,839 GBP2024-12-31
729,714 GBP2023-12-31
Computers
937,473 GBP2024-12-31
362,673 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
1,037,676 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
34,911 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
326,164 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
251,484 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
160,633 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
711,512 GBP2023-12-31
Investment Property - Fair Value Model
360,000 GBP2024-12-31
388,471 GBP2023-12-31
Raw Materials
522,283 GBP2024-12-31
727,274 GBP2023-12-31
Value of work in progress
34,455 GBP2024-12-31
117,157 GBP2023-12-31
Finished Goods
203,197 GBP2024-12-31
163,017 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,677,207 GBP2024-12-31
6,168,139 GBP2023-12-31
Other Debtors
Current
89,501 GBP2024-12-31
148,655 GBP2023-12-31
Prepayments/Accrued Income
Current
538,999 GBP2024-12-31
614,411 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,107,328 GBP2024-12-31
Amounts falling due within one year, Current
7,905,364 GBP2023-12-31
Other Debtors
Non-current
58,430 GBP2024-12-31
155,246 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
36,233 GBP2024-12-31
34,859 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
411,026 GBP2024-12-31
637,553 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,387,043 GBP2024-12-31
6,880,324 GBP2023-12-31
Corporation Tax Payable
Current
266,900 GBP2024-12-31
981,253 GBP2023-12-31
Other Taxation & Social Security Payable
Current
984,264 GBP2024-12-31
1,166,669 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,446,050 GBP2024-12-31
2,624,397 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
245,523 GBP2024-12-31
281,691 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
448,112 GBP2024-12-31
762,022 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
36,233 GBP2024-12-31
Between two and five year, Non-current
248,425 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
859,138 GBP2024-12-31
1,399,575 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,699 GBP2024-12-31
103,721 GBP2023-12-31
Between one and five year
278,699 GBP2023-12-31
More than five year
480,000 GBP2023-12-31
All periods
8,699 GBP2024-12-31
862,420 GBP2023-12-31
Bank Borrowings
Secured
281,756 GBP2024-12-31
316,550 GBP2023-12-31
Total Borrowings
Secured
1,140,894 GBP2024-12-31
1,716,125 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
406,364 GBP2024-12-31
318,910 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
386,470 GBP2024-12-31
317,769 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,000 shares2024-12-31
Class 2 ordinary share
146 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,363,953 GBP2024-01-01 ~ 2024-12-31