32990 - Other Manufacturing N.e.c.
Average Number of Employees
512025-01-01 ~ 2025-12-31
542024-01-01 ~ 2024-12-31
Turnover/Revenue
13,722,258 GBP2025-01-01 ~ 2025-12-31
13,694,015 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
-6,167,203 GBP2025-01-01 ~ 2025-12-31
-6,130,725 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
7,555,055 GBP2025-01-01 ~ 2025-12-31
7,563,290 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-4,236,275 GBP2025-01-01 ~ 2025-12-31
-3,854,575 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
3,318,780 GBP2025-01-01 ~ 2025-12-31
3,708,715 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
431,010 GBP2025-01-01 ~ 2025-12-31
448,457 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
3,749,790 GBP2025-01-01 ~ 2025-12-31
4,157,172 GBP2024-01-01 ~ 2024-12-31
Equity
Retained earnings (accumulated losses)
12,912,999 GBP2025-12-31
11,661,879 GBP2024-12-31
10,209,478 GBP2024-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,804,339 GBP2025-01-01 ~ 2025-12-31
3,106,440 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,553,219 GBP2025-01-01 ~ 2025-12-31
-1,654,039 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
345 GBP2024-12-31
Property, Plant & Equipment
432,020 GBP2025-12-31
556,816 GBP2024-12-31
Fixed Assets - Investments
208 GBP2025-12-31
208 GBP2024-12-31
Fixed Assets
432,228 GBP2025-12-31
557,369 GBP2024-12-31
Total Inventories
2,233,005 GBP2025-12-31
2,383,626 GBP2024-12-31
Debtors
Current
831,655 GBP2025-12-31
693,716 GBP2024-12-31
Cash at bank and in hand
10,721,338 GBP2025-12-31
9,633,638 GBP2024-12-31
Current Assets
13,785,998 GBP2025-12-31
12,710,980 GBP2024-12-31
Creditors
Current, Amounts falling due within one year
-1,234,245 GBP2025-12-31
-1,513,264 GBP2024-12-31
Net Current Assets/Liabilities
12,551,753 GBP2025-12-31
11,197,716 GBP2024-12-31
Total Assets Less Current Liabilities
12,983,981 GBP2025-12-31
11,755,085 GBP2024-12-31
Net Assets/Liabilities
12,913,100 GBP2025-12-31
11,661,980 GBP2024-12-31
Equity
Called up share capital
54 GBP2025-12-31
54 GBP2024-12-31
Capital redemption reserve
47 GBP2025-12-31
47 GBP2024-12-31
Equity
12,913,100 GBP2025-12-31
11,661,980 GBP2024-12-31
Audit Fees/Expenses
15,700 GBP2025-01-01 ~ 2025-12-31
15,375 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,314,432 GBP2025-01-01 ~ 2025-12-31
2,195,635 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
227,346 GBP2025-01-01 ~ 2025-12-31
227,698 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
2,590,921 GBP2025-01-01 ~ 2025-12-31
2,478,665 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
446,147 GBP2025-01-01 ~ 2025-12-31
411,747 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-22,224 GBP2025-01-01 ~ 2025-12-31
-5,470 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
937,447 GBP2025-01-01 ~ 2025-12-31
1,039,293 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
256,017 GBP2025-12-31
256,017 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
256,017 GBP2025-12-31
255,672 GBP2024-12-31
Intangible Assets
Goodwill
345 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
122,445 GBP2025-12-31
122,445 GBP2024-12-31
Plant and equipment
872,998 GBP2025-12-31
870,882 GBP2024-12-31
Motor vehicles
6,100 GBP2025-12-31
6,100 GBP2024-12-31
Furniture and fittings
599,145 GBP2025-12-31
599,145 GBP2024-12-31
Computers
761,068 GBP2025-12-31
746,250 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
3,270,762 GBP2025-12-31
3,253,828 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
2,697,012 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
29,179 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings, Owned/Freehold
15,668 GBP2025-01-01 ~ 2025-12-31
Owned/Freehold
141,730 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
759,576 GBP2025-12-31
Motor vehicles
6,100 GBP2025-12-31
Furniture and fittings
536,472 GBP2025-12-31
Computers
717,873 GBP2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,838,742 GBP2025-12-31
Property, Plant & Equipment
Plant and equipment
113,422 GBP2025-12-31
140,485 GBP2024-12-31
Furniture and fittings
62,673 GBP2025-12-31
78,341 GBP2024-12-31
Computers
43,195 GBP2025-12-31
61,118 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
625,399 GBP2025-12-31
493,161 GBP2024-12-31
Prepayments/Accrued Income
Current
206,256 GBP2025-12-31
200,555 GBP2024-12-31
Trade Creditors/Trade Payables
Current
602,176 GBP2025-12-31
518,997 GBP2024-12-31
Corporation Tax Payable
Current
16,076 GBP2025-12-31
465,747 GBP2024-12-31
Taxation/Social Security Payable
Current
183,213 GBP2025-12-31
147,523 GBP2024-12-31
Other Creditors
Current
227,810 GBP2025-12-31
185,609 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
204,970 GBP2025-12-31
195,388 GBP2024-12-31
Creditors
Current
1,234,245 GBP2025-12-31
1,513,264 GBP2024-12-31
Net Deferred Tax Liability/Asset
-70,881 GBP2025-12-31
-93,105 GBP2024-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
22,224 GBP2025-01-01 ~ 2025-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-73,059 GBP2025-12-31
-94,674 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,074 shares2025-12-31
4,074 shares2024-12-31
Par Value of Share
Class 1 ordinary share
0.012025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,358 shares2025-12-31
1,358 shares2024-12-31
Par Value of Share
Class 3 ordinary share
0.012025-01-01 ~ 2025-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
309,729 GBP2025-12-31
288,851 GBP2024-12-31
Between one and five year
642,577 GBP2025-12-31
890,624 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
952,306 GBP2025-12-31
1,179,475 GBP2024-12-31