32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
02024-04-01 ~ 2025-03-31
Class 2 ordinary share
02024-04-01 ~ 2025-03-31
Class 3 ordinary share
02024-04-01 ~ 2025-03-31
Turnover/Revenue
20,694,768 GBP2024-04-01 ~ 2025-03-31
14,871,979 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-15,937,846 GBP2024-04-01 ~ 2025-03-31
-11,794,331 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
4,756,922 GBP2024-04-01 ~ 2025-03-31
3,077,648 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-3,726,684 GBP2024-04-01 ~ 2025-03-31
-2,636,510 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,163,435 GBP2024-04-01 ~ 2025-03-31
574,335 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
868,024 GBP2024-04-01 ~ 2025-03-31
464,280 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
868,024 GBP2024-04-01 ~ 2025-03-31
464,280 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
74,013 GBP2025-03-31
74,970 GBP2024-03-31
Total Inventories
1,845,011 GBP2025-03-31
1,480,523 GBP2024-03-31
Debtors
4,753,135 GBP2025-03-31
2,902,032 GBP2024-03-31
Cash at bank and in hand
1,828,547 GBP2025-03-31
1,994,020 GBP2024-03-31
Current Assets
8,426,693 GBP2025-03-31
6,376,575 GBP2024-03-31
Creditors
Current
4,618,030 GBP2025-03-31
2,748,225 GBP2024-03-31
Net Current Assets/Liabilities
3,808,663 GBP2025-03-31
3,628,350 GBP2024-03-31
Total Assets Less Current Liabilities
3,882,676 GBP2025-03-31
3,703,320 GBP2024-03-31
Net Assets/Liabilities
3,861,911 GBP2025-03-31
3,658,588 GBP2024-03-31
Equity
Called up share capital
50,025 GBP2025-03-31
50,025 GBP2024-03-31
50,025 GBP2023-03-31
Capital redemption reserve
374 GBP2025-03-31
374 GBP2024-03-31
374 GBP2023-03-31
Retained earnings (accumulated losses)
3,811,512 GBP2025-03-31
3,608,189 GBP2024-03-31
3,587,825 GBP2023-03-31
Equity
3,861,911 GBP2025-03-31
3,658,588 GBP2024-03-31
3,638,224 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-664,701 GBP2024-04-01 ~ 2025-03-31
-443,916 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-664,701 GBP2024-04-01 ~ 2025-03-31
-443,916 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
868,024 GBP2024-04-01 ~ 2025-03-31
464,280 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,243,631 GBP2024-04-01 ~ 2025-03-31
1,748,697 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
268,480 GBP2024-04-01 ~ 2025-03-31
206,130 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
293,263 GBP2024-04-01 ~ 2025-03-31
59,374 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,805,374 GBP2024-04-01 ~ 2025-03-31
2,014,201 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
392024-04-01 ~ 2025-03-31
302023-04-01 ~ 2024-03-31
Director Remuneration
268,648 GBP2024-04-01 ~ 2025-03-31
292,260 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
32,748 GBP2024-04-01 ~ 2025-03-31
44,054 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
21,000 GBP2024-04-01 ~ 2025-03-31
11,498 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
294,860 GBP2024-04-01 ~ 2025-03-31
111,314 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
290,859 GBP2024-04-01 ~ 2025-03-31
143,584 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
154,996 GBP2025-03-31
149,582 GBP2024-03-31
Furniture and fittings
50,073 GBP2025-03-31
44,128 GBP2024-03-31
Motor vehicles
8,276 GBP2025-03-31
8,276 GBP2024-03-31
Computers
294,937 GBP2025-03-31
274,505 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
508,282 GBP2025-03-31
476,491 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
121,808 GBP2025-03-31
111,348 GBP2024-03-31
Furniture and fittings
33,926 GBP2025-03-31
28,804 GBP2024-03-31
Motor vehicles
8,252 GBP2025-03-31
8,185 GBP2024-03-31
Computers
270,283 GBP2025-03-31
253,184 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
434,269 GBP2025-03-31
401,521 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
10,460 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
5,122 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
67 GBP2024-04-01 ~ 2025-03-31
Computers
17,099 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
32,748 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
33,188 GBP2025-03-31
38,234 GBP2024-03-31
Furniture and fittings
16,147 GBP2025-03-31
15,324 GBP2024-03-31
Motor vehicles
24 GBP2025-03-31
91 GBP2024-03-31
Computers
24,654 GBP2025-03-31
21,321 GBP2024-03-31
Value of work in progress
1,845,011 GBP2025-03-31
1,480,523 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
518,282 GBP2025-03-31
20,729 GBP2024-03-31
Other Debtors
Current
366,834 GBP2025-03-31
311,113 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
239,532 GBP2025-03-31
387,680 GBP2024-03-31
Prepayments
Current
297,878 GBP2025-03-31
114,077 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
4,545,904 GBP2025-03-31
2,666,812 GBP2024-03-31
Trade Creditors/Trade Payables
Current
510,683 GBP2025-03-31
622,492 GBP2024-03-31
Amounts owed to group undertakings
Current
790,150 GBP2025-03-31
590,150 GBP2024-03-31
Corporation Tax Payable
Current
301,988 GBP2025-03-31
133,056 GBP2024-03-31
Other Taxation & Social Security Payable
Current
144,661 GBP2025-03-31
122,805 GBP2024-03-31
Other Creditors
Current
12,624 GBP2025-03-31
10,350 GBP2024-03-31
Accrued Liabilities
Current
404,003 GBP2025-03-31
572,341 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
163,181 GBP2025-03-31
96,467 GBP2024-03-31
Between one and five year
186,295 GBP2025-03-31
150,629 GBP2024-03-31
All periods
349,476 GBP2025-03-31
247,096 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
17,615 GBP2025-03-31
17,064 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,887,438 shares2025-03-31
Class 2 ordinary share
1,703 shares2025-03-31
Class 3 ordinary share
1,133 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
868,024 GBP2024-04-01 ~ 2025-03-31