32990 - Other Manufacturing N.e.c.
Average Number of Employees
672024-01-01 ~ 2024-12-31
682023-01-01 ~ 2023-12-31
Turnover/Revenue
11,575,811 GBP2024-01-01 ~ 2024-12-31
10,310,372 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,054,920 GBP2024-01-01 ~ 2024-12-31
-6,434,098 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,520,891 GBP2024-01-01 ~ 2024-12-31
3,876,274 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-290,781 GBP2024-01-01 ~ 2024-12-31
-226,318 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,244,530 GBP2024-01-01 ~ 2024-12-31
-3,099,512 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
627,661 GBP2024-01-01 ~ 2024-12-31
559,784 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
61,434 GBP2024-01-01 ~ 2024-12-31
4,729 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
689,095 GBP2024-01-01 ~ 2024-12-31
564,513 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
500,716 GBP2024-01-01 ~ 2024-12-31
419,245 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
747,951 GBP2024-12-31
844,170 GBP2023-12-31
Total Inventories
1,178,619 GBP2024-12-31
1,357,643 GBP2023-12-31
Debtors
Current
2,225,777 GBP2024-12-31
2,493,437 GBP2023-12-31
Cash at bank and in hand
4,303,689 GBP2024-12-31
2,590,203 GBP2023-12-31
Current Assets
7,708,085 GBP2024-12-31
6,441,283 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,219,002 GBP2024-12-31
-898,925 GBP2023-12-31
Net Current Assets/Liabilities
6,489,083 GBP2024-12-31
5,542,358 GBP2023-12-31
Total Assets Less Current Liabilities
7,237,034 GBP2024-12-31
6,386,528 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Share premium
119,850 GBP2024-12-31
119,850 GBP2023-12-31
119,850 GBP2023-01-01
Capital redemption reserve
250 GBP2024-12-31
250 GBP2023-12-31
250 GBP2023-01-01
Retained earnings (accumulated losses)
6,651,019 GBP2024-12-31
6,150,303 GBP2023-12-31
5,731,058 GBP2023-01-01
Equity
6,772,119 GBP2024-12-31
6,271,403 GBP2023-12-31
5,852,158 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
500,716 GBP2024-01-01 ~ 2024-12-31
419,245 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,487,124 GBP2024-01-01 ~ 2024-12-31
2,730,852 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
254,882 GBP2024-01-01 ~ 2024-12-31
260,076 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,986,188 GBP2024-01-01 ~ 2024-12-31
3,086,968 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
263,355 GBP2024-01-01 ~ 2024-12-31
250,907 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,152 GBP2024-01-01 ~ 2024-12-31
108,312 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
172,274 GBP2024-01-01 ~ 2024-12-31
132,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
168,119 GBP2024-12-31
160,329 GBP2023-12-31
Plant and equipment
2,691,590 GBP2024-12-31
2,610,269 GBP2023-12-31
Motor vehicles
13,765 GBP2024-12-31
12,273 GBP2023-12-31
Furniture and fittings
923,881 GBP2024-12-31
988,667 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,797,355 GBP2024-12-31
3,771,538 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-88,879 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-88,879 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,093,518 GBP2023-12-31
Motor vehicles
3,273 GBP2023-12-31
Furniture and fittings
784,838 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,927,368 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
111,730 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
57,332 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
210,915 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-88,879 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-88,879 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,205,248 GBP2024-12-31
Motor vehicles
6,738 GBP2024-12-31
Furniture and fittings
753,291 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,049,404 GBP2024-12-31
Property, Plant & Equipment
Buildings
83,992 GBP2024-12-31
114,590 GBP2023-12-31
Plant and equipment
486,342 GBP2024-12-31
516,751 GBP2023-12-31
Motor vehicles
7,027 GBP2024-12-31
9,000 GBP2023-12-31
Furniture and fittings
170,590 GBP2024-12-31
203,829 GBP2023-12-31
Raw materials and consumables
994,833 GBP2024-12-31
1,206,981 GBP2023-12-31
Value of work in progress
183,786 GBP2024-12-31
150,662 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,244,931 GBP2024-12-31
1,037,834 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
24,409 GBP2024-12-31
591,251 GBP2023-12-31
Other Debtors
Current
76,122 GBP2024-12-31
33,911 GBP2023-12-31
Prepayments/Accrued Income
Current
127,517 GBP2024-12-31
122,349 GBP2023-12-31
Trade Creditors/Trade Payables
Current
477,738 GBP2024-12-31
427,965 GBP2023-12-31
Amounts owed to group undertakings
Current
297,436 GBP2024-12-31
4,497 GBP2023-12-31
Corporation Tax Payable
Current
32,728 GBP2023-12-31
Taxation/Social Security Payable
Current
131,941 GBP2024-12-31
137,311 GBP2023-12-31
Other Creditors
Current
19,357 GBP2024-12-31
17,701 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
238,254 GBP2024-12-31
197,375 GBP2023-12-31
Creditors
Current
1,219,002 GBP2024-12-31
898,925 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
16,152 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
103,812 GBP2024-12-31
119,550 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
396,129 GBP2024-12-31
379,960 GBP2023-12-31
Between one and five year
422,417 GBP2024-12-31
744,713 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
818,546 GBP2024-12-31
1,124,673 GBP2023-12-31