32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
2,343,321 GBP2023-01-01 ~ 2023-12-31
2,243,327 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,101,032 GBP2023-01-01 ~ 2023-12-31
1,834,523 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
242,889 GBP2023-01-01 ~ 2023-12-31
409,056 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
101,830 GBP2023-01-01 ~ 2023-12-31
43,246 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,141,059 GBP2023-01-01 ~ 2023-12-31
1,115,810 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
35,853 GBP2023-01-01 ~ 2023-12-31
68,938 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,105,206 GBP2023-01-01 ~ 2023-12-31
1,046,872 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,105,206 GBP2023-01-01 ~ 2023-12-31
1,046,872 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
231,551 GBP2023-12-31
266,696 GBP2022-12-31
Fixed Assets - Investments
2,862,289 GBP2023-12-31
2,862,289 GBP2022-12-31
Fixed Assets
3,093,840 GBP2023-12-31
3,128,985 GBP2022-12-31
Debtors
8,368,606 GBP2023-12-31
8,556,729 GBP2022-12-31
Cash at bank and in hand
96,807 GBP2023-12-31
7,223 GBP2022-12-31
Current Assets
8,465,413 GBP2023-12-31
8,563,952 GBP2022-12-31
Creditors
Current
8,178,577 GBP2023-12-31
8,190,777 GBP2022-12-31
Net Current Assets/Liabilities
286,836 GBP2023-12-31
373,175 GBP2022-12-31
Total Assets Less Current Liabilities
3,380,676 GBP2023-12-31
3,502,160 GBP2022-12-31
Net Assets/Liabilities
2,092,964 GBP2023-12-31
1,987,758 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Share premium
753,000 GBP2023-12-31
753,000 GBP2022-12-31
753,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,234,964 GBP2023-12-31
1,129,758 GBP2022-12-31
832,886 GBP2021-12-31
Equity
2,092,964 GBP2023-12-31
1,987,758 GBP2022-12-31
1,690,886 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2023-01-01 ~ 2023-12-31
-750,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,000,000 GBP2023-01-01 ~ 2023-12-31
-750,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,105,206 GBP2023-01-01 ~ 2023-12-31
1,046,872 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
663,460 GBP2023-01-01 ~ 2023-12-31
625,626 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
65,801 GBP2023-01-01 ~ 2023-12-31
62,509 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,775 GBP2023-01-01 ~ 2023-12-31
172,346 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
843,036 GBP2023-01-01 ~ 2023-12-31
860,481 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
232023-01-01 ~ 2023-12-31
242022-01-01 ~ 2022-12-31
Director Remuneration
158,582 GBP2023-01-01 ~ 2023-12-31
27,090 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
72,677 GBP2023-01-01 ~ 2023-12-31
67,417 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
42,438 GBP2023-01-01 ~ 2023-12-31
72,248 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
535,265 GBP2023-01-01 ~ 2023-12-31
212,004 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
23,880 GBP2023-12-31
23,880 GBP2022-12-31
Furniture and fittings
704,726 GBP2023-12-31
669,579 GBP2022-12-31
Motor vehicles
162,933 GBP2023-12-31
162,933 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
895,824 GBP2023-12-31
860,677 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-3,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-3,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
769 GBP2023-12-31
292 GBP2022-12-31
Furniture and fittings
594,897 GBP2023-12-31
541,858 GBP2022-12-31
Motor vehicles
66,111 GBP2023-12-31
49,803 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
664,273 GBP2023-12-31
593,981 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
477 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
55,424 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
16,308 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
72,677 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-2,385 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,385 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
23,111 GBP2023-12-31
23,588 GBP2022-12-31
Furniture and fittings
109,829 GBP2023-12-31
127,721 GBP2022-12-31
Motor vehicles
96,822 GBP2023-12-31
113,130 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
2,862,289 GBP2022-12-31
Investments in Group Undertakings
2,862,289 GBP2023-12-31
2,862,289 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
8,037,456 GBP2023-12-31
8,476,030 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
50,444 GBP2023-12-31
28,502 GBP2022-12-31
Prepayments/Accrued Income
Current
280,706 GBP2023-12-31
52,197 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,368,606 GBP2023-12-31
8,556,729 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
18,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
294,993 GBP2023-12-31
334,038 GBP2022-12-31
Trade Creditors/Trade Payables
Current
24,591 GBP2023-12-31
18,811 GBP2022-12-31
Amounts owed to group undertakings
Current
7,711,934 GBP2023-12-31
7,611,680 GBP2022-12-31
Corporation Tax Payable
Current
42,439 GBP2023-12-31
72,248 GBP2022-12-31
Other Taxation & Social Security Payable
Current
22,350 GBP2023-12-31
16,477 GBP2022-12-31
Other Creditors
Current
16,652 GBP2023-12-31
10,956 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
65,618 GBP2023-12-31
68,567 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
120,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
946,681 GBP2023-12-31
904,715 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
301,191 GBP2023-12-31
443,262 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
18,000 GBP2022-12-31
Non-current, Between two and five year
120,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
301,191 GBP2023-12-31
443,262 GBP2022-12-31
hire purchase agreements
596,184 GBP2023-12-31
777,300 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
154,000 GBP2023-12-31
154,000 GBP2022-12-31
Between one and five year
679,500 GBP2023-12-31
833,500 GBP2022-12-31
All periods
833,500 GBP2023-12-31
987,500 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
39,840 GBP2023-12-31
46,425 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31