32990 - Other Manufacturing N.e.c.
Cost of Sales
-11,872,913 GBP2022-09-01 ~ 2023-09-30
-9,399,340 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
-953,886 GBP2022-09-01 ~ 2023-09-30
-592,935 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-1,070,291 GBP2022-09-01 ~ 2023-09-30
-486,836 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2022-09-01 ~ 2023-09-30
256 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
402,916 GBP2022-09-01 ~ 2023-09-30
-338,264 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
286,501 GBP2022-09-01 ~ 2023-09-30
-336,636 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
2,480,756 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
305,036 GBP2022-09-01 ~ 2023-09-30
1,523,931 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
8,832,843 GBP2023-09-30
8,681,399 GBP2022-08-31
Debtors
2,361,298 GBP2023-09-30
1,625,102 GBP2022-08-31
Cash at bank and in hand
172,581 GBP2023-09-30
352,424 GBP2022-08-31
Current Assets
3,626,809 GBP2023-09-30
3,115,370 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-4,579,540 GBP2023-09-30
-5,310,056 GBP2022-08-31
Net Current Assets/Liabilities
-952,731 GBP2023-09-30
-2,194,686 GBP2022-08-31
Total Assets Less Current Liabilities
7,880,112 GBP2023-09-30
6,486,713 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-3,052,097 GBP2023-09-30
-2,061,614 GBP2022-08-31
Net Assets/Liabilities
3,787,177 GBP2023-09-30
3,482,141 GBP2022-08-31
Equity
Called up share capital
50,000 GBP2023-09-30
50,000 GBP2022-08-31
50,000 GBP2021-08-31
Revaluation reserve
1,825,347 GBP2023-09-30
1,860,567 GBP2022-08-31
0 GBP2021-08-31
Retained earnings (accumulated losses)
1,911,830 GBP2023-09-30
1,571,574 GBP2022-08-31
1,908,210 GBP2021-08-31
Equity
3,787,177 GBP2023-09-30
3,482,141 GBP2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
286,501 GBP2022-09-01 ~ 2023-09-30
-336,636 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
9,500 GBP2022-09-01 ~ 2023-09-30
10,500 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
512022-09-01 ~ 2023-09-30
502021-09-01 ~ 2022-08-31
Wages/Salaries
1,508,489 GBP2022-09-01 ~ 2023-09-30
976,742 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,526 GBP2022-09-01 ~ 2023-09-30
19,595 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
1,615,310 GBP2022-09-01 ~ 2023-09-30
1,076,178 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
92,683 GBP2022-09-01 ~ 2023-09-30
57,245 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
116,415 GBP2022-09-01 ~ 2023-09-30
45,464 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Goodwill
31,980 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
31,980 GBP2022-08-31
Intangible Assets
Goodwill
0 GBP2023-09-30
0 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,200,000 GBP2023-09-30
3,200,000 GBP2022-08-31
Plant and equipment
6,927,959 GBP2023-09-30
6,408,635 GBP2022-08-31
Furniture and fittings
32,505 GBP2023-09-30
32,505 GBP2022-08-31
Computers
32,947 GBP2023-09-30
32,947 GBP2022-08-31
Motor vehicles
0 GBP2023-09-30
65,308 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
10,193,411 GBP2023-09-30
9,739,395 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-09-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-09-01 ~ 2023-09-30
Computers
0 GBP2022-09-01 ~ 2023-09-30
Motor vehicles
-65,308 GBP2022-09-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-65,308 GBP2022-09-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
74,140 GBP2023-09-30
0 GBP2022-08-31
Plant and equipment
1,242,130 GBP2023-09-30
976,832 GBP2022-08-31
Furniture and fittings
28,175 GBP2023-09-30
27,405 GBP2022-08-31
Computers
16,123 GBP2023-09-30
13,134 GBP2022-08-31
Motor vehicles
0 GBP2023-09-30
40,625 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,360,568 GBP2023-09-30
1,057,996 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
74,140 GBP2022-09-01 ~ 2023-09-30
Plant and equipment
265,298 GBP2022-09-01 ~ 2023-09-30
Furniture and fittings
770 GBP2022-09-01 ~ 2023-09-30
Computers
2,989 GBP2022-09-01 ~ 2023-09-30
Motor vehicles
0 GBP2022-09-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
343,197 GBP2022-09-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-09-01 ~ 2023-09-30
Furniture and fittings
0 GBP2022-09-01 ~ 2023-09-30
Computers
0 GBP2022-09-01 ~ 2023-09-30
Motor vehicles
-40,625 GBP2022-09-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-40,625 GBP2022-09-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,125,860 GBP2023-09-30
3,200,000 GBP2022-08-31
Plant and equipment
5,685,829 GBP2023-09-30
5,431,803 GBP2022-08-31
Furniture and fittings
4,330 GBP2023-09-30
5,100 GBP2022-08-31
Computers
16,824 GBP2023-09-30
19,813 GBP2022-08-31
Motor vehicles
0 GBP2023-09-30
24,683 GBP2022-08-31
Finished Goods/Goods for Resale
288,761 GBP2023-09-30
392,623 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
2,135,841 GBP2023-09-30
1,605,461 GBP2022-08-31
Other Debtors
Current
8,733 GBP2023-09-30
0 GBP2022-08-31
Prepayments/Accrued Income
Current
216,724 GBP2023-09-30
19,641 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
2,361,298 GBP2023-09-30
1,625,102 GBP2022-08-31
Bank Borrowings/Overdrafts
Current
154,800 GBP2023-09-30
510,222 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
28,106 GBP2023-09-30
124,716 GBP2022-08-31
Other Remaining Borrowings
Current
503,170 GBP2023-09-30
923,237 GBP2022-08-31
Trade Creditors/Trade Payables
Current
1,957,106 GBP2023-09-30
2,650,492 GBP2022-08-31
Other Taxation & Social Security Payable
Current
491,771 GBP2023-09-30
131,667 GBP2022-08-31
Other Creditors
Current
936,082 GBP2023-09-30
909,637 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
508,505 GBP2023-09-30
60,085 GBP2022-08-31
Creditors
Current
4,579,540 GBP2023-09-30
5,310,056 GBP2022-08-31
Bank Borrowings/Overdrafts
Non-current
1,393,200 GBP2023-09-30
175,000 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-09-30
44,400 GBP2022-08-31
Other Remaining Borrowings
Non-current
1,648,064 GBP2023-09-30
1,821,414 GBP2022-08-31
Creditors
Non-current
3,052,097 GBP2023-09-30
2,061,614 GBP2022-08-31
Bank Borrowings
1,548,000 GBP2023-09-30
685,222 GBP2022-08-31
Total Borrowings
3,699,234 GBP2023-09-30
3,429,873 GBP2022-08-31
Current
657,970 GBP2023-09-30
1,433,459 GBP2022-08-31
Non-current
3,041,264 GBP2023-09-30
1,996,414 GBP2022-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
28,106 GBP2023-09-30
124,716 GBP2022-08-31
Minimum gross finance lease payments owing
28,106 GBP2023-09-30
169,116 GBP2022-08-31
Net Deferred Tax Liability/Asset
1,040,838 GBP2023-09-30
942,958 GBP2022-08-31
Number of shares allotted
50,000 shares2022-09-01 ~ 2023-09-30
50,000 shares2021-09-01 ~ 2022-08-31
Nominal value of allotted share capital
50,000 GBP2022-09-01 ~ 2023-09-30
50,000 GBP2021-09-01 ~ 2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
152,919 GBP2023-09-30
74,268 GBP2022-08-31
Between two and five year
343,577 GBP2023-09-30
107,104 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
496,496 GBP2023-09-30
181,372 GBP2022-08-31