32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Class 2 ordinary share
12022-04-01 ~ 2023-03-31
Class 3 ordinary share
02022-04-01 ~ 2023-03-31
Turnover/Revenue
6,715,960 GBP2022-04-01 ~ 2023-03-31
5,965,319 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
4,232,009 GBP2022-04-01 ~ 2023-03-31
3,734,576 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
2,483,951 GBP2022-04-01 ~ 2023-03-31
2,230,743 GBP2021-04-01 ~ 2022-03-31
Distribution Costs
274,121 GBP2022-04-01 ~ 2023-03-31
231,839 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
1,086,848 GBP2022-04-01 ~ 2023-03-31
1,204,769 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
1,122,982 GBP2022-04-01 ~ 2023-03-31
838,464 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
40,630 GBP2022-04-01 ~ 2023-03-31
20,942 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
1,082,352 GBP2022-04-01 ~ 2023-03-31
817,522 GBP2021-04-01 ~ 2022-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
199,438 GBP2022-04-01 ~ 2023-03-31
148,673 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
882,914 GBP2022-04-01 ~ 2023-03-31
668,849 GBP2021-04-01 ~ 2022-03-31
Equity
Retained earnings (accumulated losses)
6,395,088 GBP2023-03-31
5,878,135 GBP2022-03-31
5,209,286 GBP2021-03-31
Dividends Paid
Retained earnings (accumulated losses)
-365,961 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
124,938 GBP2023-03-31
111,875 GBP2022-03-31
Total Inventories
590,210 GBP2023-03-31
675,359 GBP2022-03-31
Debtors
6,931,713 GBP2023-03-31
6,554,879 GBP2022-03-31
Cash at bank and in hand
604,004 GBP2023-03-31
556,351 GBP2022-03-31
Current Assets
8,125,927 GBP2023-03-31
7,786,589 GBP2022-03-31
Creditors
Current
1,719,541 GBP2023-03-31
1,887,359 GBP2022-03-31
Net Current Assets/Liabilities
6,406,386 GBP2023-03-31
5,899,230 GBP2022-03-31
Total Assets Less Current Liabilities
6,531,324 GBP2023-03-31
6,011,105 GBP2022-03-31
Net Assets/Liabilities
6,405,089 GBP2023-03-31
5,888,136 GBP2022-03-31
Equity
Called up share capital
10,001 GBP2023-03-31
10,001 GBP2022-03-31
Equity
6,405,089 GBP2023-03-31
5,888,136 GBP2022-03-31
Wages/Salaries
1,440,784 GBP2022-04-01 ~ 2023-03-31
1,396,758 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
126,598 GBP2022-04-01 ~ 2023-03-31
129,101 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,687 GBP2022-04-01 ~ 2023-03-31
29,765 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
1,601,069 GBP2022-04-01 ~ 2023-03-31
1,555,624 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
582022-04-01 ~ 2023-03-31
592021-04-01 ~ 2022-03-31
Director Remuneration
178,897 GBP2022-04-01 ~ 2023-03-31
379,573 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
23,836 GBP2022-04-01 ~ 2023-03-31
21,373 GBP2021-04-01 ~ 2022-03-31
Current Tax for the Period
196,172 GBP2022-04-01 ~ 2023-03-31
151,752 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
205,647 GBP2022-04-01 ~ 2023-03-31
155,329 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
612,114 GBP2023-03-31
583,438 GBP2022-03-31
Furniture and fittings
177,683 GBP2023-03-31
169,460 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
804,027 GBP2023-03-31
767,128 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
511,496 GBP2023-03-31
493,740 GBP2022-03-31
Furniture and fittings
153,363 GBP2023-03-31
147,283 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
679,089 GBP2023-03-31
655,253 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
17,756 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
6,080 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,836 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment
100,618 GBP2023-03-31
89,698 GBP2022-03-31
Furniture and fittings
24,320 GBP2023-03-31
22,177 GBP2022-03-31
Merchandise
590,210 GBP2023-03-31
675,359 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
1,162,463 GBP2023-03-31
1,113,044 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
5,653,145 GBP2023-03-31
5,339,080 GBP2022-03-31
Amount of corporation tax that is recoverable
Current
10,874 GBP2023-03-31
10,874 GBP2022-03-31
Prepayments
Current
105,231 GBP2023-03-31
91,881 GBP2022-03-31
Debtors
Amounts falling due within one year, Current
6,931,713 GBP2023-03-31
6,554,879 GBP2022-03-31
Trade Creditors/Trade Payables
Current
559,700 GBP2023-03-31
754,156 GBP2022-03-31
Corporation Tax Payable
Current
196,129 GBP2023-03-31
151,258 GBP2022-03-31
Other Taxation & Social Security Payable
Current
25,622 GBP2023-03-31
32,402 GBP2022-03-31
Other Creditors
Current
10,151 GBP2023-03-31
3,623 GBP2022-03-31
Accrued Liabilities
Current
15,000 GBP2023-03-31
17,718 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
91,605 GBP2023-03-31
85,358 GBP2022-03-31
Between one and five year
116,509 GBP2023-03-31
155,549 GBP2022-03-31
All periods
208,114 GBP2023-03-31
240,907 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
31,235 GBP2023-03-31
27,969 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
882,914 GBP2022-04-01 ~ 2023-03-31