32990 - Other Manufacturing N.e.c.
(expand)Profit/Loss
5,130,323 GBP2023-01-01 ~ 2023-12-31
2,168,427 GBP2022-07-01 ~ 2022-12-31
Comprehensive Income/Expense
5,130,323 GBP2023-01-01 ~ 2023-12-31
2,168,427 GBP2022-07-01 ~ 2022-12-31
Property, Plant & Equipment
4,619,917 GBP2023-12-31
3,940,929 GBP2022-12-31
Investment Property
388,471 GBP2023-12-31
367,243 GBP2022-12-31
Fixed Assets
5,008,388 GBP2023-12-31
4,308,172 GBP2022-12-31
Total Inventories
1,007,448 GBP2023-12-31
895,947 GBP2022-12-31
Debtors
8,060,610 GBP2023-12-31
12,147,977 GBP2022-12-31
Cash at bank and in hand
12,619,381 GBP2023-12-31
4,382,074 GBP2022-12-31
Current Assets
21,687,439 GBP2023-12-31
17,425,998 GBP2022-12-31
Creditors
Current
13,205,759 GBP2023-12-31
12,051,511 GBP2022-12-31
Net Current Assets/Liabilities
8,481,680 GBP2023-12-31
5,374,487 GBP2022-12-31
Total Assets Less Current Liabilities
13,490,068 GBP2023-12-31
9,682,659 GBP2022-12-31
Net Assets/Liabilities
12,128,586 GBP2023-12-31
8,405,776 GBP2022-12-31
Equity
Called up share capital
6,146 GBP2023-12-31
6,146 GBP2022-12-31
6,146 GBP2022-06-30
Share premium
37,933 GBP2023-12-31
37,933 GBP2022-12-31
37,933 GBP2022-06-30
Capital redemption reserve
1,030 GBP2023-12-31
1,030 GBP2022-12-31
1,030 GBP2022-06-30
Retained earnings (accumulated losses)
12,083,477 GBP2023-12-31
8,360,667 GBP2022-12-31
6,253,700 GBP2022-06-30
Equity
12,128,586 GBP2023-12-31
8,405,776 GBP2022-12-31
6,298,809 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,130,323 GBP2023-01-01 ~ 2023-12-31
2,168,427 GBP2022-07-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,407,513 GBP2023-01-01 ~ 2023-12-31
-61,460 GBP2022-07-01 ~ 2022-12-31
Dividends Paid
-1,407,513 GBP2023-01-01 ~ 2023-12-31
-61,460 GBP2022-07-01 ~ 2022-12-31
Wages/Salaries
6,873,796 GBP2023-01-01 ~ 2023-12-31
3,194,624 GBP2022-07-01 ~ 2022-12-31
Social Security Costs
1,094,680 GBP2023-01-01 ~ 2023-12-31
322,841 GBP2022-07-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
124,664 GBP2023-01-01 ~ 2023-12-31
55,300 GBP2022-07-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,093,140 GBP2023-01-01 ~ 2023-12-31
3,572,765 GBP2022-07-01 ~ 2022-12-31
Average Number of Employees
1752023-01-01 ~ 2023-12-31
1692022-07-01 ~ 2022-12-31
Director Remuneration
419,163 GBP2023-01-01 ~ 2023-12-31
201,365 GBP2022-07-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
326,225 GBP2023-01-01 ~ 2023-12-31
142,996 GBP2022-07-01 ~ 2022-12-31
Audit Fees/Expenses
15,500 GBP2023-01-01 ~ 2023-12-31
14,500 GBP2022-07-01 ~ 2022-12-31
Current Tax for the Period
981,253 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,544,502 GBP2023-01-01 ~ 2023-12-31
386,306 GBP2022-07-01 ~ 2022-12-31
Dividends Paid on Shares
1,407,513 GBP2023-01-01 ~ 2023-12-31
61,460 GBP2022-07-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,924,925 GBP2023-12-31
2,924,925 GBP2022-12-31
Improvements to leasehold property
1,020,421 GBP2023-12-31
532,284 GBP2022-12-31
Plant and equipment
837,597 GBP2023-12-31
672,013 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
189,336 GBP2023-12-31
155,634 GBP2022-12-31
Improvements to leasehold property
512,230 GBP2023-12-31
397,839 GBP2022-12-31
Plant and equipment
607,065 GBP2023-12-31
497,227 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
33,702 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
114,391 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
109,838 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
2,735,589 GBP2023-12-31
2,769,291 GBP2022-12-31
Improvements to leasehold property
508,191 GBP2023-12-31
134,445 GBP2022-12-31
Plant and equipment
230,532 GBP2023-12-31
174,786 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
468,231 GBP2023-12-31
440,667 GBP2022-12-31
Motor vehicles
1,066,281 GBP2023-12-31
678,881 GBP2022-12-31
Computers
428,903 GBP2023-12-31
428,903 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,746,358 GBP2023-12-31
5,677,673 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-257,893 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-257,893 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
415,013 GBP2023-12-31
378,130 GBP2022-12-31
Motor vehicles
336,567 GBP2023-12-31
270,292 GBP2022-12-31
Computers
66,230 GBP2023-12-31
37,622 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,126,441 GBP2023-12-31
1,736,744 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
36,883 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
232,248 GBP2023-01-01 ~ 2023-12-31
Computers
28,608 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
555,670 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-165,973 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-165,973 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
53,218 GBP2023-12-31
62,537 GBP2022-12-31
Motor vehicles
729,714 GBP2023-12-31
408,589 GBP2022-12-31
Computers
362,673 GBP2023-12-31
391,281 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
229,445 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
711,512 GBP2023-12-31
408,589 GBP2022-12-31
Investment Property - Fair Value Model
388,471 GBP2023-12-31
367,243 GBP2022-12-31
Raw Materials
727,274 GBP2023-12-31
664,827 GBP2022-12-31
Value of work in progress
117,157 GBP2023-12-31
153,251 GBP2022-12-31
Finished Goods
163,017 GBP2023-12-31
77,869 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,168,139 GBP2023-12-31
8,236,692 GBP2022-12-31
Other Debtors
Current
148,655 GBP2023-12-31
242,267 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
273,185 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
137,415 GBP2022-12-31
Prepayments/Accrued Income
Current
614,411 GBP2023-12-31
517,971 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,905,364 GBP2023-12-31
11,855,191 GBP2022-12-31
Other Debtors
Non-current
155,246 GBP2023-12-31
292,786 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
34,859 GBP2023-12-31
277,626 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
637,553 GBP2023-12-31
634,199 GBP2022-12-31
Trade Creditors/Trade Payables
Current
6,880,324 GBP2023-12-31
8,281,965 GBP2022-12-31
Corporation Tax Payable
Current
981,253 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,166,669 GBP2023-12-31
541,128 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,624,397 GBP2023-12-31
1,712,040 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
281,691 GBP2023-12-31
316,548 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
762,022 GBP2023-12-31
960,335 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
34,859 GBP2023-12-31
277,626 GBP2022-12-31
Non-current, Between one and two years
33,266 GBP2023-12-31
34,859 GBP2022-12-31
Non-current, Between two and five year
248,425 GBP2023-12-31
281,689 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
762,022 GBP2023-12-31
960,335 GBP2022-12-31
hire purchase agreements
1,399,575 GBP2023-12-31
1,594,534 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
103,721 GBP2023-12-31
13,945 GBP2022-12-31
Between one and five year
278,699 GBP2023-12-31
22,420 GBP2022-12-31
More than five year
480,000 GBP2023-12-31
All periods
862,420 GBP2023-12-31
36,365 GBP2022-12-31
Bank Borrowings
Secured
316,550 GBP2023-12-31
594,174 GBP2022-12-31
Total Borrowings
Secured
1,716,125 GBP2023-12-31
2,188,708 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
318,910 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
317,769 GBP2023-12-31
-137,415 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,000 shares2023-12-31
Class 2 ordinary share
146 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
5,130,323 GBP2023-01-01 ~ 2023-12-31