32990 - Other Manufacturing N.e.c.
Cost of Sales
-5,914,030 GBP2023-01-02 ~ 2023-12-31
-7,327,390 GBP2022-01-01 ~ 2023-01-01
Administrative Expenses
-2,256,528 GBP2023-01-02 ~ 2023-12-31
-2,040,526 GBP2022-01-01 ~ 2023-01-01
Other Interest Receivable/Similar Income (Finance Income)
1,575 GBP2023-01-02 ~ 2023-12-31
275 GBP2022-01-01 ~ 2023-01-01
Profit/Loss on Ordinary Activities Before Tax
866,206 GBP2023-01-02 ~ 2023-12-31
1,360,158 GBP2022-01-01 ~ 2023-01-01
Profit/Loss
658,557 GBP2023-01-02 ~ 2023-12-31
1,119,930 GBP2022-01-01 ~ 2023-01-01
Equity
Retained earnings (accumulated losses)
6,677,313 GBP2023-12-31
6,018,756 GBP2023-01-01
4,898,826 GBP2021-12-31
Property, Plant & Equipment
443,672 GBP2023-12-31
395,029 GBP2023-01-01
Debtors
5,151,510 GBP2023-12-31
6,205,834 GBP2023-01-01
Cash at bank and in hand
2,540,179 GBP2023-12-31
1,298,333 GBP2023-01-01
Current Assets
7,879,367 GBP2023-12-31
7,718,886 GBP2023-01-01
Creditors
Current, Amounts falling due within one year
-1,612,693 GBP2023-12-31
-2,083,949 GBP2023-01-01
Net Current Assets/Liabilities
6,266,674 GBP2023-12-31
5,634,937 GBP2023-01-01
Total Assets Less Current Liabilities
6,710,346 GBP2023-12-31
6,029,966 GBP2023-01-01
Net Assets/Liabilities
6,677,413 GBP2023-12-31
6,018,856 GBP2023-01-01
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2023-01-01
Equity
6,677,413 GBP2023-12-31
6,018,856 GBP2023-01-01
Audit Fees/Expenses
5,000 GBP2023-01-02 ~ 2023-12-31
4,992 GBP2022-01-01 ~ 2023-01-01
Average Number of Employees
532023-01-02 ~ 2023-12-31
502022-01-01 ~ 2023-01-01
Wages/Salaries
1,855,306 GBP2023-01-02 ~ 2023-12-31
1,784,687 GBP2022-01-01 ~ 2023-01-01
Pension & Other Post-employment Benefit Costs/Other Pension Costs
43,049 GBP2023-01-02 ~ 2023-12-31
48,730 GBP2022-01-01 ~ 2023-01-01
Staff Costs/Employee Benefits Expense
2,083,357 GBP2023-01-02 ~ 2023-12-31
2,026,404 GBP2022-01-01 ~ 2023-01-01
Director Remuneration
56,623 GBP2023-01-02 ~ 2023-12-31
0 GBP2022-01-01 ~ 2023-01-01
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
21,823 GBP2023-01-02 ~ 2023-12-31
0 GBP2022-01-01 ~ 2023-01-01
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
333,698 GBP2023-12-31
333,698 GBP2023-01-01
Plant and equipment
60,638 GBP2023-12-31
57,834 GBP2023-01-01
Computers
218,318 GBP2023-12-31
194,195 GBP2023-01-01
Motor vehicles
269,028 GBP2023-12-31
218,437 GBP2023-01-01
Property, Plant & Equipment - Gross Cost
881,682 GBP2023-12-31
804,164 GBP2023-01-01
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-02 ~ 2023-12-31
Computers
0 GBP2023-01-02 ~ 2023-12-31
Motor vehicles
-103,886 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-103,886 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
81,391 GBP2023-12-31
45,248 GBP2023-01-01
Plant and equipment
48,448 GBP2023-12-31
43,894 GBP2023-01-01
Computers
181,757 GBP2023-12-31
165,623 GBP2023-01-01
Motor vehicles
126,414 GBP2023-12-31
154,370 GBP2023-01-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
438,010 GBP2023-12-31
409,135 GBP2023-01-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
36,143 GBP2023-01-02 ~ 2023-12-31
Plant and equipment
4,554 GBP2023-01-02 ~ 2023-12-31
Computers
16,134 GBP2023-01-02 ~ 2023-12-31
Motor vehicles
75,186 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
132,017 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-02 ~ 2023-12-31
Computers
0 GBP2023-01-02 ~ 2023-12-31
Motor vehicles
-103,142 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-103,142 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
252,307 GBP2023-12-31
288,450 GBP2023-01-01
Plant and equipment
12,190 GBP2023-12-31
13,940 GBP2023-01-01
Computers
36,561 GBP2023-12-31
28,572 GBP2023-01-01
Motor vehicles
142,614 GBP2023-12-31
64,067 GBP2023-01-01
Trade Debtors/Trade Receivables
Current
735,064 GBP2023-12-31
1,767,837 GBP2023-01-01
Amounts Owed by Group Undertakings
Current
3,971,164 GBP2023-12-31
4,166,766 GBP2023-01-01
Other Debtors
Current
445,282 GBP2023-12-31
271,231 GBP2023-01-01
Debtors
Current, Amounts falling due within one year
5,151,510 GBP2023-12-31
6,205,834 GBP2023-01-01
Bank Borrowings/Overdrafts
Current
744 GBP2023-12-31
0 GBP2023-01-01
Trade Creditors/Trade Payables
Current
522,121 GBP2023-12-31
885,680 GBP2023-01-01
Amounts owed to group undertakings
Current
39,984 GBP2023-12-31
312,690 GBP2023-01-01
Corporation Tax Payable
Current
436,983 GBP2023-12-31
231,553 GBP2023-01-01
Other Taxation & Social Security Payable
Current
372,044 GBP2023-12-31
370,137 GBP2023-01-01
Other Creditors
Current
213,314 GBP2023-12-31
283,889 GBP2023-01-01
Creditors
Current
1,612,693 GBP2023-12-31
2,083,949 GBP2023-01-01
Bank Overdrafts
744 GBP2023-12-31
0 GBP2023-01-01
Total Borrowings
Current
744 GBP2023-12-31
0 GBP2023-01-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
75,522 GBP2023-12-31
53,309 GBP2023-01-01
Between two and five year
153,080 GBP2023-12-31
44,272 GBP2023-01-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
228,602 GBP2023-12-31
97,581 GBP2023-01-01