32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
7,224,993 GBP2024-01-01 ~ 2024-12-31
11,689,992 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
5,369,240 GBP2024-01-01 ~ 2024-12-31
8,430,809 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,855,753 GBP2024-01-01 ~ 2024-12-31
3,259,183 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,404,158 GBP2024-01-01 ~ 2024-12-31
1,936,337 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
451,595 GBP2024-01-01 ~ 2024-12-31
1,322,846 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
10 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
26,969 GBP2024-01-01 ~ 2024-12-31
4,615 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
424,626 GBP2024-01-01 ~ 2024-12-31
1,318,241 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
117,568 GBP2024-01-01 ~ 2024-12-31
304,579 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
307,058 GBP2024-01-01 ~ 2024-12-31
1,013,662 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
307,058 GBP2024-01-01 ~ 2024-12-31
1,013,662 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
712,177 GBP2024-12-31
890,109 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
712,178 GBP2024-12-31
890,110 GBP2023-12-31
Total Inventories
476,655 GBP2024-12-31
674,611 GBP2023-12-31
Debtors
5,897,446 GBP2024-12-31
5,658,047 GBP2023-12-31
Cash at bank and in hand
31,461 GBP2024-12-31
117,201 GBP2023-12-31
Current Assets
6,405,562 GBP2024-12-31
6,449,859 GBP2023-12-31
Creditors
Current
5,095,112 GBP2024-12-31
5,287,039 GBP2023-12-31
Net Current Assets/Liabilities
1,310,450 GBP2024-12-31
1,162,820 GBP2023-12-31
Total Assets Less Current Liabilities
2,022,628 GBP2024-12-31
2,052,930 GBP2023-12-31
Creditors
Non-current
-1,108 GBP2024-12-31
-14,408 GBP2023-12-31
Net Assets/Liabilities
1,781,411 GBP2024-12-31
1,779,353 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Capital redemption reserve
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
1,771,311 GBP2024-12-31
1,769,253 GBP2023-12-31
1,857,591 GBP2022-12-31
Equity
1,781,411 GBP2024-12-31
1,779,353 GBP2023-12-31
1,867,691 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-305,000 GBP2024-01-01 ~ 2024-12-31
-1,102,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-305,000 GBP2024-01-01 ~ 2024-12-31
-1,102,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
307,058 GBP2024-01-01 ~ 2024-12-31
1,013,662 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
764,657 GBP2024-01-01 ~ 2024-12-31
767,098 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
65,225 GBP2024-01-01 ~ 2024-12-31
64,102 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,728 GBP2024-01-01 ~ 2024-12-31
14,359 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
843,610 GBP2024-01-01 ~ 2024-12-31
845,559 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
302024-01-01 ~ 2024-12-31
272023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
196,057 GBP2024-01-01 ~ 2024-12-31
215,049 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,975 GBP2024-01-01 ~ 2024-12-31
12,450 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
50,708 GBP2024-01-01 ~ 2024-12-31
245,677 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
106,157 GBP2024-01-01 ~ 2024-12-31
310,050 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
305,000 GBP2024-01-01 ~ 2024-12-31
1,102,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
199,664 GBP2024-12-31
178,090 GBP2023-12-31
Plant and equipment
2,076,350 GBP2024-12-31
1,998,921 GBP2023-12-31
Furniture and fittings
210,023 GBP2024-12-31
207,868 GBP2023-12-31
Motor vehicles
163,746 GBP2024-12-31
271,465 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,649,783 GBP2024-12-31
2,656,344 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-107,719 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-107,719 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
83,630 GBP2024-12-31
65,145 GBP2023-12-31
Plant and equipment
1,563,946 GBP2024-12-31
1,450,743 GBP2023-12-31
Furniture and fittings
183,367 GBP2024-12-31
173,399 GBP2023-12-31
Motor vehicles
106,663 GBP2024-12-31
76,948 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,937,606 GBP2024-12-31
1,766,235 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
18,485 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
113,203 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
9,968 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
54,401 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
196,057 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-24,686 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,686 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
116,034 GBP2024-12-31
112,945 GBP2023-12-31
Plant and equipment
512,404 GBP2024-12-31
548,178 GBP2023-12-31
Furniture and fittings
26,656 GBP2024-12-31
34,469 GBP2023-12-31
Motor vehicles
57,083 GBP2024-12-31
194,517 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2023-12-31
Investments in Group Undertakings
1 GBP2024-12-31
1 GBP2023-12-31
Raw Materials
449,634 GBP2024-12-31
661,934 GBP2023-12-31
Finished Goods
27,021 GBP2024-12-31
12,677 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,233,958 GBP2024-12-31
1,600,955 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,226,011 GBP2024-12-31
3,366,902 GBP2023-12-31
Other Debtors
Current
234,239 GBP2024-12-31
461,024 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
2,119 GBP2024-12-31
2,119 GBP2023-12-31
Prepayments
Current
201,119 GBP2024-12-31
227,047 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,897,446 GBP2024-12-31
5,658,047 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
13,300 GBP2024-12-31
13,300 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,225,699 GBP2024-12-31
1,916,515 GBP2023-12-31
Amounts owed to group undertakings
Current
2,752,844 GBP2024-12-31
2,423,569 GBP2023-12-31
Corporation Tax Payable
Current
51,120 GBP2024-12-31
120,677 GBP2023-12-31
Other Taxation & Social Security Payable
Current
107,008 GBP2024-12-31
48,058 GBP2023-12-31
Other Creditors
Current
588,085 GBP2024-12-31
419,581 GBP2023-12-31
Accrued Liabilities
Current
357,056 GBP2024-12-31
345,339 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,108 GBP2024-12-31
14,408 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
140,109 GBP2024-12-31
159,169 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,400 shares2024-12-31
Class 2 ordinary share
600 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
307,058 GBP2024-01-01 ~ 2024-12-31