32990 - Other Manufacturing N.e.c.
Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
28,245,000 GBP2023-01-01 ~ 2023-12-31
30,852,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-19,480,000 GBP2023-01-01 ~ 2023-12-31
-20,351,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,765,000 GBP2023-01-01 ~ 2023-12-31
10,501,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,222,000 GBP2023-01-01 ~ 2023-12-31
-1,668,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,360,000 GBP2023-01-01 ~ 2023-12-31
-2,993,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
4,183,000 GBP2023-01-01 ~ 2023-12-31
5,840,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
405,000 GBP2023-01-01 ~ 2023-12-31
157,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,588,000 GBP2023-01-01 ~ 2023-12-31
5,995,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,433,000 GBP2023-01-01 ~ 2023-12-31
4,842,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
519,000 GBP2023-12-31
673,000 GBP2022-12-31
Property, Plant & Equipment
5,350,000 GBP2023-12-31
5,478,000 GBP2022-12-31
Fixed Assets
5,869,000 GBP2023-12-31
6,151,000 GBP2022-12-31
Total Inventories
6,049,000 GBP2023-12-31
5,827,000 GBP2022-12-31
Debtors
Current
6,806,000 GBP2023-12-31
9,534,000 GBP2022-12-31
Cash at bank and in hand
12,526,000 GBP2023-12-31
14,269,000 GBP2022-12-31
Current Assets
25,381,000 GBP2023-12-31
29,630,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,132,000 GBP2023-12-31
-3,144,000 GBP2022-12-31
Net Current Assets/Liabilities
22,249,000 GBP2023-12-31
26,486,000 GBP2022-12-31
Total Assets Less Current Liabilities
28,118,000 GBP2023-12-31
32,637,000 GBP2022-12-31
Net Assets/Liabilities
27,425,000 GBP2023-12-31
31,992,000 GBP2022-12-31
Equity
Called up share capital
3,023,000 GBP2023-12-31
3,023,000 GBP2022-12-31
3,023,000 GBP2022-01-01
Capital redemption reserve
40,000 GBP2023-12-31
40,000 GBP2022-12-31
40,000 GBP2022-01-01
Retained earnings (accumulated losses)
24,362,000 GBP2023-12-31
28,929,000 GBP2022-12-31
24,087,000 GBP2022-01-01
Equity
27,425,000 GBP2023-12-31
31,992,000 GBP2022-12-31
27,150,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,433,000 GBP2023-01-01 ~ 2023-12-31
4,842,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,433,000 GBP2023-01-01 ~ 2023-12-31
4,842,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,433,000 GBP2023-01-01 ~ 2023-12-31
4,842,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-8,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-8,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
573,000 GBP2023-01-01 ~ 2023-12-31
590,000 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
12,526,000 GBP2023-12-31
14,269,000 GBP2022-12-31
13,422,000 GBP2022-01-01
Audit Fees/Expenses
42,000 GBP2023-01-01 ~ 2023-12-31
40,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,273,000 GBP2023-01-01 ~ 2023-12-31
6,454,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
615,000 GBP2023-01-01 ~ 2023-12-31
687,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,209,000 GBP2023-01-01 ~ 2023-12-31
7,425,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
174,000 GBP2023-01-01 ~ 2023-12-31
145,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-49,000 GBP2023-01-01 ~ 2023-12-31
-55,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,079,000 GBP2023-01-01 ~ 2023-12-31
1,139,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
8,000,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
1,075,000 GBP2023-12-31
1,061,000 GBP2022-12-31
Goodwill
1,509,000 GBP2023-12-31
1,509,000 GBP2022-12-31
Intangible Assets - Gross Cost
2,584,000 GBP2023-12-31
2,570,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,509,000 GBP2023-12-31
1,509,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,065,000 GBP2023-12-31
1,897,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
168,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
5,419,000 GBP2023-12-31
5,419,000 GBP2022-12-31
Plant and equipment
7,225,000 GBP2023-12-31
6,959,000 GBP2022-12-31
Furniture and fittings
2,714,000 GBP2023-12-31
2,605,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
15,386,000 GBP2023-12-31
15,026,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-46,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-63,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-124,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,428,000 GBP2022-12-31
Furniture and fittings
2,284,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,548,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
275,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
146,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
573,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-10,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-67,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-85,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,693,000 GBP2023-12-31
Furniture and fittings
2,363,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,036,000 GBP2023-12-31
Property, Plant & Equipment
Buildings
3,458,000 GBP2023-12-31
3,603,000 GBP2022-12-31
Plant and equipment
1,532,000 GBP2023-12-31
1,531,000 GBP2022-12-31
Furniture and fittings
351,000 GBP2023-12-31
321,000 GBP2022-12-31
Raw materials and consumables
5,482,000 GBP2023-12-31
5,263,000 GBP2022-12-31
Value of work in progress
42,000 GBP2023-12-31
33,000 GBP2022-12-31
Finished Goods/Goods for Resale
525,000 GBP2023-12-31
531,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,347,000 GBP2023-12-31
5,606,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,227,000 GBP2023-12-31
3,652,000 GBP2022-12-31
Other Debtors
Current
9,000 GBP2023-12-31
40,000 GBP2022-12-31
Prepayments/Accrued Income
Current
223,000 GBP2023-12-31
236,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
392,000 GBP2023-12-31
565,000 GBP2022-12-31
Amounts owed to group undertakings
Current
1,487,000 GBP2023-12-31
1,183,000 GBP2022-12-31
Corporation Tax Payable
Current
206,000 GBP2023-12-31
Taxation/Social Security Payable
Current
212,000 GBP2023-12-31
333,000 GBP2022-12-31
Other Creditors
Current
16,000 GBP2023-12-31
85,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
819,000 GBP2023-12-31
978,000 GBP2022-12-31
Creditors
Current
3,132,000 GBP2023-12-31
3,144,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-413,000 GBP2023-12-31
-379,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-33,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-436,000 GBP2023-12-31
-484,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,023,000 shares2023-12-31
3,023,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
133,000 GBP2023-12-31
96,000 GBP2022-12-31
Between one and five year
195,000 GBP2023-12-31
97,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
328,000 GBP2023-12-31
193,000 GBP2022-12-31