32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
02023-04-01 ~ 2024-03-31
Class 2 ordinary share
02023-04-01 ~ 2024-03-31
Class 3 ordinary share
02023-04-01 ~ 2024-03-31
Turnover/Revenue
14,871,979 GBP2023-04-01 ~ 2024-03-31
9,988,339 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
11,794,331 GBP2023-04-01 ~ 2024-03-31
7,356,661 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,077,648 GBP2023-04-01 ~ 2024-03-31
2,631,678 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,636,510 GBP2023-04-01 ~ 2024-03-31
2,324,802 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
574,335 GBP2023-04-01 ~ 2024-03-31
444,379 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
110,055 GBP2023-04-01 ~ 2024-03-31
85,088 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
464,280 GBP2023-04-01 ~ 2024-03-31
359,291 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
464,280 GBP2023-04-01 ~ 2024-03-31
359,291 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
74,970 GBP2024-03-31
103,587 GBP2023-03-31
Total Inventories
1,480,523 GBP2024-03-31
1,561,348 GBP2023-03-31
Debtors
2,902,032 GBP2024-03-31
3,225,242 GBP2023-03-31
Cash at bank and in hand
1,994,020 GBP2024-03-31
1,240,682 GBP2023-03-31
Current Assets
6,376,575 GBP2024-03-31
6,027,272 GBP2023-03-31
Creditors
Current
2,748,225 GBP2024-03-31
2,407,908 GBP2023-03-31
Net Current Assets/Liabilities
3,628,350 GBP2024-03-31
3,619,364 GBP2023-03-31
Total Assets Less Current Liabilities
3,703,320 GBP2024-03-31
3,722,951 GBP2023-03-31
Net Assets/Liabilities
3,658,588 GBP2024-03-31
3,638,224 GBP2023-03-31
Equity
Called up share capital
50,025 GBP2024-03-31
50,025 GBP2023-03-31
50,025 GBP2022-03-31
Capital redemption reserve
374 GBP2024-03-31
374 GBP2023-03-31
374 GBP2022-03-31
Retained earnings (accumulated losses)
3,608,189 GBP2024-03-31
3,587,825 GBP2023-03-31
3,672,450 GBP2022-03-31
Equity
3,658,588 GBP2024-03-31
3,638,224 GBP2023-03-31
3,722,849 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-443,916 GBP2023-04-01 ~ 2024-03-31
-443,916 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-443,916 GBP2023-04-01 ~ 2024-03-31
-443,916 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
464,280 GBP2023-04-01 ~ 2024-03-31
359,291 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
1,748,697 GBP2023-04-01 ~ 2024-03-31
1,584,138 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
206,130 GBP2023-04-01 ~ 2024-03-31
202,439 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,374 GBP2023-04-01 ~ 2024-03-31
105,386 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,014,201 GBP2023-04-01 ~ 2024-03-31
1,891,963 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
302023-04-01 ~ 2024-03-31
312022-04-01 ~ 2023-03-31
Director Remuneration
292,260 GBP2023-04-01 ~ 2024-03-31
390,342 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
44,054 GBP2023-04-01 ~ 2024-03-31
54,095 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
11,498 GBP2023-04-01 ~ 2024-03-31
9,778 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
111,314 GBP2023-04-01 ~ 2024-03-31
90,904 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
143,584 GBP2023-04-01 ~ 2024-03-31
84,432 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
149,582 GBP2024-03-31
146,457 GBP2023-03-31
Furniture and fittings
44,128 GBP2024-03-31
43,399 GBP2023-03-31
Motor vehicles
8,276 GBP2024-03-31
8,276 GBP2023-03-31
Computers
274,505 GBP2024-03-31
262,922 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
476,491 GBP2024-03-31
461,054 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
111,348 GBP2024-03-31
99,044 GBP2023-03-31
Furniture and fittings
28,804 GBP2024-03-31
23,764 GBP2023-03-31
Motor vehicles
8,185 GBP2024-03-31
8,096 GBP2023-03-31
Computers
253,184 GBP2024-03-31
226,563 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
401,521 GBP2024-03-31
357,467 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
12,304 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
5,040 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
89 GBP2023-04-01 ~ 2024-03-31
Computers
26,621 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
44,054 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
38,234 GBP2024-03-31
47,413 GBP2023-03-31
Furniture and fittings
15,324 GBP2024-03-31
19,635 GBP2023-03-31
Motor vehicles
91 GBP2024-03-31
180 GBP2023-03-31
Computers
21,321 GBP2024-03-31
36,359 GBP2023-03-31
Value of work in progress
1,480,523 GBP2024-03-31
1,561,348 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
20,729 GBP2024-03-31
196,427 GBP2023-03-31
Other Debtors
Current
311,113 GBP2024-03-31
142,661 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
387,680 GBP2024-03-31
292,842 GBP2023-03-31
Prepayments
Current
114,077 GBP2024-03-31
360,925 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
2,666,812 GBP2024-03-31
2,946,954 GBP2023-03-31
Trade Creditors/Trade Payables
Current
622,492 GBP2024-03-31
589,952 GBP2023-03-31
Amounts owed to group undertakings
Current
590,150 GBP2024-03-31
589,968 GBP2023-03-31
Corporation Tax Payable
Current
133,056 GBP2024-03-31
83,002 GBP2023-03-31
Other Taxation & Social Security Payable
Current
122,805 GBP2024-03-31
108,360 GBP2023-03-31
Other Creditors
Current
10,350 GBP2024-03-31
19,979 GBP2023-03-31
Accrued Liabilities
Current
572,341 GBP2024-03-31
267,609 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
96,467 GBP2024-03-31
100,326 GBP2023-03-31
Between one and five year
150,629 GBP2024-03-31
115,979 GBP2023-03-31
All periods
247,096 GBP2024-03-31
216,305 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
17,064 GBP2024-03-31
18,323 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,887,438 shares2024-03-31
Class 2 ordinary share
1,703 shares2024-03-31
Class 3 ordinary share
113,310 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
464,280 GBP2023-04-01 ~ 2024-03-31