32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
8,895,582 GBP2023-10-01 ~ 2024-09-30
11,989,529 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
6,076,197 GBP2023-10-01 ~ 2024-09-30
9,232,433 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,819,385 GBP2023-10-01 ~ 2024-09-30
2,757,096 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
1,746,201 GBP2023-10-01 ~ 2024-09-30
2,032,021 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
1,073,184 GBP2023-10-01 ~ 2024-09-30
725,075 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
10 GBP2023-10-01 ~ 2024-09-30
Interest Payable/Similar Charges (Finance Costs)
28,601 GBP2023-10-01 ~ 2024-09-30
41,992 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,044,593 GBP2023-10-01 ~ 2024-09-30
683,083 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
265,082 GBP2023-10-01 ~ 2024-09-30
168,880 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
779,511 GBP2023-10-01 ~ 2024-09-30
514,203 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
810,502 GBP2024-09-30
729,306 GBP2023-09-30
671,819 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-698,315 GBP2023-10-01 ~ 2024-09-30
-456,716 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
552,031 GBP2024-09-30
791,470 GBP2023-09-30
Total Inventories
8,000 GBP2024-09-30
18,199 GBP2023-09-30
Debtors
1,384,007 GBP2024-09-30
3,362,364 GBP2023-09-30
Cash at bank and in hand
1,109,379 GBP2024-09-30
471,117 GBP2023-09-30
Current Assets
2,501,386 GBP2024-09-30
3,851,680 GBP2023-09-30
Creditors
Current
1,994,758 GBP2024-09-30
3,311,729 GBP2023-09-30
Net Current Assets/Liabilities
506,628 GBP2024-09-30
539,951 GBP2023-09-30
Total Assets Less Current Liabilities
1,058,659 GBP2024-09-30
1,331,421 GBP2023-09-30
Net Assets/Liabilities
811,502 GBP2024-09-30
730,306 GBP2023-09-30
Equity
Called up share capital
1,000 GBP2024-09-30
1,000 GBP2023-09-30
Equity
811,502 GBP2024-09-30
730,306 GBP2023-09-30
Wages/Salaries
2,212,038 GBP2023-10-01 ~ 2024-09-30
2,523,295 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
243,043 GBP2023-10-01 ~ 2024-09-30
256,496 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
137,623 GBP2023-10-01 ~ 2024-09-30
159,054 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,592,704 GBP2023-10-01 ~ 2024-09-30
2,938,845 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
592023-10-01 ~ 2024-09-30
652022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
182,094 GBP2023-10-01 ~ 2024-09-30
251,225 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
314,025 GBP2023-10-01 ~ 2024-09-30
200,060 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
261,148 GBP2023-10-01 ~ 2024-09-30
170,771 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
194,739 GBP2024-09-30
191,264 GBP2023-09-30
Furniture and fittings
136,633 GBP2024-09-30
136,633 GBP2023-09-30
Motor vehicles
1,177,505 GBP2024-09-30
1,341,979 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,584,216 GBP2024-09-30
1,745,215 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-188,494 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-188,494 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
192,084 GBP2024-09-30
190,029 GBP2023-09-30
Furniture and fittings
128,630 GBP2024-09-30
127,218 GBP2023-09-30
Motor vehicles
648,455 GBP2024-09-30
575,432 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,032,185 GBP2024-09-30
953,745 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,055 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
1,412 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
176,677 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
182,094 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-103,654 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-103,654 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
2,655 GBP2024-09-30
1,235 GBP2023-09-30
Furniture and fittings
8,003 GBP2024-09-30
9,415 GBP2023-09-30
Motor vehicles
529,050 GBP2024-09-30
766,547 GBP2023-09-30
Finished Goods
8,000 GBP2024-09-30
18,199 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,208,722 GBP2024-09-30
2,966,393 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
125,604 GBP2024-09-30
124,810 GBP2023-09-30
Other Debtors
Current
11,450 GBP2024-09-30
5,623 GBP2023-09-30
Prepayments
Current
36,369 GBP2024-09-30
240,041 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
1,384,007 GBP2024-09-30
3,362,364 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
61,875 GBP2024-09-30
53,119 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
201,365 GBP2024-09-30
262,150 GBP2023-09-30
Trade Creditors/Trade Payables
Current
608,796 GBP2024-09-30
1,544,458 GBP2023-09-30
Corporation Tax Payable
Current
314,025 GBP2024-09-30
200,060 GBP2023-09-30
Other Taxation & Social Security Payable
Current
61,778 GBP2024-09-30
56,281 GBP2023-09-30
Other Creditors
Current
295,848 GBP2024-09-30
23,169 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
417,440 GBP2024-09-30
740,461 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
47,391 GBP2024-09-30
130,303 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
66,451 GBP2024-09-30
288,554 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
61,875 GBP2024-09-30
53,119 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
288,554 GBP2023-09-30
hire purchase agreements
267,816 GBP2024-09-30
550,704 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
133,315 GBP2024-09-30
182,258 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
779,511 GBP2023-10-01 ~ 2024-09-30