32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
2,708,224 GBP2024-01-01 ~ 2024-12-31
2,343,321 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,478,014 GBP2024-01-01 ~ 2024-12-31
2,101,032 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
230,210 GBP2024-01-01 ~ 2024-12-31
242,889 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
68,081 GBP2024-01-01 ~ 2024-12-31
101,830 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,162,129 GBP2024-01-01 ~ 2024-12-31
2,141,059 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
133,647 GBP2024-01-01 ~ 2024-12-31
35,853 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,028,482 GBP2024-01-01 ~ 2024-12-31
2,105,206 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,028,482 GBP2024-01-01 ~ 2024-12-31
2,105,206 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,056,614 GBP2024-12-31
231,551 GBP2023-12-31
Fixed Assets - Investments
2,862,289 GBP2024-12-31
2,862,289 GBP2023-12-31
Fixed Assets
3,918,903 GBP2024-12-31
3,093,840 GBP2023-12-31
Debtors
7,922,991 GBP2024-12-31
8,368,606 GBP2023-12-31
Cash at bank and in hand
140,998 GBP2024-12-31
96,807 GBP2023-12-31
Current Assets
8,063,989 GBP2024-12-31
8,465,413 GBP2023-12-31
Creditors
Current
8,662,153 GBP2024-12-31
8,178,577 GBP2023-12-31
Net Current Assets/Liabilities
-598,164 GBP2024-12-31
286,836 GBP2023-12-31
Total Assets Less Current Liabilities
3,320,739 GBP2024-12-31
3,380,676 GBP2023-12-31
Net Assets/Liabilities
2,121,446 GBP2024-12-31
2,092,964 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Share premium
753,000 GBP2024-12-31
753,000 GBP2023-12-31
753,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,263,446 GBP2024-12-31
1,234,964 GBP2023-12-31
1,129,758 GBP2022-12-31
Equity
2,121,446 GBP2024-12-31
2,092,964 GBP2023-12-31
1,987,758 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2024-01-01 ~ 2024-12-31
-2,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,000,000 GBP2024-01-01 ~ 2024-12-31
-2,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,028,482 GBP2024-01-01 ~ 2024-12-31
2,105,206 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
878,773 GBP2024-01-01 ~ 2024-12-31
663,460 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
92,402 GBP2024-01-01 ~ 2024-12-31
65,801 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,389 GBP2024-01-01 ~ 2024-12-31
113,775 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
993,564 GBP2024-01-01 ~ 2024-12-31
843,036 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
262024-01-01 ~ 2024-12-31
232023-01-01 ~ 2023-12-31
Director Remuneration
238,442 GBP2024-01-01 ~ 2024-12-31
158,582 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
144,962 GBP2024-01-01 ~ 2024-12-31
72,677 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
42,438 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
540,532 GBP2024-01-01 ~ 2024-12-31
535,265 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
58,330 GBP2024-12-31
23,880 GBP2023-12-31
Land and buildings, Long leasehold
4,285 GBP2023-12-31
Furniture and fittings
724,001 GBP2024-12-31
704,726 GBP2023-12-31
Motor vehicles
1,079,233 GBP2024-12-31
162,933 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,865,849 GBP2024-12-31
895,824 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,705 GBP2024-12-31
769 GBP2023-12-31
Furniture and fittings
645,827 GBP2024-12-31
594,897 GBP2023-12-31
Motor vehicles
158,739 GBP2024-12-31
66,111 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
809,235 GBP2024-12-31
664,273 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
936 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
50,930 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
92,628 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
144,962 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
56,625 GBP2024-12-31
23,111 GBP2023-12-31
Furniture and fittings
78,174 GBP2024-12-31
109,829 GBP2023-12-31
Motor vehicles
920,494 GBP2024-12-31
96,822 GBP2023-12-31
Land and buildings, Long leasehold
1,789 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
2,862,289 GBP2023-12-31
Investments in Group Undertakings
2,862,289 GBP2024-12-31
2,862,289 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
845 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
7,318,036 GBP2024-12-31
8,037,456 GBP2023-12-31
Other Debtors
Current
20,108 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
242,924 GBP2024-12-31
50,444 GBP2023-12-31
Prepayments/Accrued Income
Current
341,078 GBP2024-12-31
280,706 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
7,922,991 GBP2024-12-31
8,368,606 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
433,489 GBP2024-12-31
294,993 GBP2023-12-31
Trade Creditors/Trade Payables
Current
29,539 GBP2024-12-31
24,591 GBP2023-12-31
Amounts owed to group undertakings
Current
7,997,740 GBP2024-12-31
7,711,934 GBP2023-12-31
Corporation Tax Payable
Current
42,439 GBP2023-12-31
Other Taxation & Social Security Payable
Current
34,046 GBP2024-12-31
22,350 GBP2023-12-31
Other Creditors
Current
8,896 GBP2024-12-31
16,652 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
58,443 GBP2024-12-31
65,618 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
116,053 GBP2024-12-31
Other Remaining Borrowings
Non-current
200,000 GBP2024-12-31
946,681 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
709,753 GBP2024-12-31
301,191 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
116,053 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
294,993 GBP2023-12-31
Between one and five year, hire purchase agreements
709,753 GBP2024-12-31
hire purchase agreements
1,143,242 GBP2024-12-31
596,184 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
154,000 GBP2024-12-31
154,000 GBP2023-12-31
Between one and five year
525,500 GBP2024-12-31
679,500 GBP2023-12-31
All periods
679,500 GBP2024-12-31
833,500 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
173,487 GBP2024-12-31
39,840 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31