32990 - Other Manufacturing N.e.c.
Average Number of Employees
542024-01-01 ~ 2024-12-31
542023-01-01 ~ 2023-12-31
Turnover/Revenue
13,694,015 GBP2024-01-01 ~ 2024-12-31
13,939,542 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,130,725 GBP2024-01-01 ~ 2024-12-31
-6,329,078 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,563,290 GBP2024-01-01 ~ 2024-12-31
7,610,464 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,854,575 GBP2024-01-01 ~ 2024-12-31
-3,596,037 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,708,715 GBP2024-01-01 ~ 2024-12-31
4,014,427 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
448,457 GBP2024-01-01 ~ 2024-12-31
355,873 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,157,172 GBP2024-01-01 ~ 2024-12-31
4,370,300 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
11,661,879 GBP2024-12-31
10,209,478 GBP2023-12-31
8,386,396 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,106,440 GBP2024-01-01 ~ 2024-12-31
3,308,080 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,654,039 GBP2024-01-01 ~ 2024-12-31
-1,484,998 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
345 GBP2024-12-31
946 GBP2023-12-31
Property, Plant & Equipment
556,816 GBP2024-12-31
600,946 GBP2023-12-31
Fixed Assets - Investments
208 GBP2024-12-31
208 GBP2023-12-31
Fixed Assets
557,369 GBP2024-12-31
602,100 GBP2023-12-31
Total Inventories
2,383,626 GBP2024-12-31
2,040,538 GBP2023-12-31
Debtors
Current
693,716 GBP2024-12-31
1,210,145 GBP2023-12-31
Cash at bank and in hand
9,633,638 GBP2024-12-31
8,545,818 GBP2023-12-31
Current Assets
12,710,980 GBP2024-12-31
11,796,501 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,090,447 GBP2023-12-31
Net Current Assets/Liabilities
11,197,716 GBP2024-12-31
9,706,054 GBP2023-12-31
Total Assets Less Current Liabilities
11,755,085 GBP2024-12-31
10,308,154 GBP2023-12-31
Net Assets/Liabilities
11,661,980 GBP2024-12-31
10,209,579 GBP2023-12-31
Equity
Called up share capital
54 GBP2024-12-31
54 GBP2023-12-31
Capital redemption reserve
47 GBP2024-12-31
47 GBP2023-12-31
Equity
11,661,980 GBP2024-12-31
10,209,579 GBP2023-12-31
Audit Fees/Expenses
15,375 GBP2024-01-01 ~ 2024-12-31
14,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,195,635 GBP2024-01-01 ~ 2024-12-31
2,036,993 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
227,698 GBP2024-01-01 ~ 2024-12-31
261,822 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,478,665 GBP2024-01-01 ~ 2024-12-31
2,361,793 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
411,747 GBP2024-01-01 ~ 2024-12-31
347,769 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,470 GBP2024-01-01 ~ 2024-12-31
18,740 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,039,293 GBP2024-01-01 ~ 2024-12-31
1,092,575 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
256,017 GBP2024-12-31
256,017 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
255,672 GBP2024-12-31
255,071 GBP2023-12-31
Intangible Assets
Goodwill
345 GBP2024-12-31
946 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
122,445 GBP2024-12-31
122,445 GBP2023-12-31
Plant and equipment
870,882 GBP2024-12-31
840,032 GBP2023-12-31
Motor vehicles
6,100 GBP2024-12-31
6,100 GBP2023-12-31
Furniture and fittings
599,145 GBP2024-12-31
585,931 GBP2023-12-31
Computers
746,250 GBP2024-12-31
688,231 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,253,828 GBP2024-12-31
3,151,745 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
698,197 GBP2023-12-31
Motor vehicles
6,100 GBP2023-12-31
Furniture and fittings
504,153 GBP2023-12-31
Computers
651,913 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,550,799 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
32,200 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
16,651 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
146,213 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
730,397 GBP2024-12-31
Motor vehicles
6,100 GBP2024-12-31
Furniture and fittings
520,804 GBP2024-12-31
Computers
685,132 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,697,012 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
140,485 GBP2024-12-31
141,835 GBP2023-12-31
Furniture and fittings
78,341 GBP2024-12-31
81,778 GBP2023-12-31
Computers
61,118 GBP2024-12-31
36,318 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
493,161 GBP2024-12-31
657,493 GBP2023-12-31
Other Debtors
Current
368,419 GBP2023-12-31
Prepayments/Accrued Income
Current
200,555 GBP2024-12-31
184,233 GBP2023-12-31
Trade Creditors/Trade Payables
Current
518,997 GBP2024-12-31
600,194 GBP2023-12-31
Corporation Tax Payable
Current
465,747 GBP2024-12-31
573,026 GBP2023-12-31
Taxation/Social Security Payable
Current
147,523 GBP2024-12-31
147,214 GBP2023-12-31
Other Creditors
Current
185,609 GBP2024-12-31
531,687 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
195,388 GBP2024-12-31
238,326 GBP2023-12-31
Creditors
Current
1,513,264 GBP2024-12-31
2,090,447 GBP2023-12-31
Net Deferred Tax Liability/Asset
-93,105 GBP2024-12-31
-98,575 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
5,470 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-93,105 GBP2024-12-31
-98,575 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,074 shares2024-12-31
4,074 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,358 shares2024-12-31
1,358 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
288,851 GBP2024-12-31
274,573 GBP2023-12-31
Between one and five year
890,624 GBP2024-12-31
1,121,174 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,179,475 GBP2024-12-31
1,395,747 GBP2023-12-31