32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,818,410 GBP2023-01-01 ~ 2023-12-31
11,205,511 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,599,854 GBP2023-01-01 ~ 2023-12-31
-5,369,699 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,218,556 GBP2023-01-01 ~ 2023-12-31
5,835,812 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,014,906 GBP2023-01-01 ~ 2023-12-31
-3,224,280 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,291,168 GBP2023-01-01 ~ 2023-12-31
2,663,736 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
23,955 GBP2023-01-01 ~ 2023-12-31
3 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-19,162 GBP2023-01-01 ~ 2023-12-31
-15,869 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,295,961 GBP2023-01-01 ~ 2023-12-31
2,647,870 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,115,647 GBP2023-01-01 ~ 2023-12-31
2,408,579 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
4,066,957 GBP2023-12-31
2,786,001 GBP2022-12-31
2,323,761 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,834,691 GBP2023-01-01 ~ 2023-12-31
-1,946,339 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,158,536 GBP2023-12-31
2,155,130 GBP2022-12-31
Total Inventories
669,192 GBP2023-12-31
714,525 GBP2022-12-31
Debtors
2,064,273 GBP2023-12-31
998,335 GBP2022-12-31
Cash at bank and in hand
865,808 GBP2023-12-31
960,475 GBP2022-12-31
Current Assets
3,599,273 GBP2023-12-31
2,673,335 GBP2022-12-31
Net Current Assets/Liabilities
2,157,642 GBP2023-12-31
857,275 GBP2022-12-31
Total Assets Less Current Liabilities
4,316,178 GBP2023-12-31
3,012,405 GBP2022-12-31
Creditors
Non-current
-110,574 GBP2023-12-31
-108,251 GBP2022-12-31
Net Assets/Liabilities
4,067,956 GBP2023-12-31
2,787,000 GBP2022-12-31
Equity
Called up share capital
999 GBP2023-12-31
999 GBP2022-12-31
Equity
4,067,956 GBP2023-12-31
2,787,000 GBP2022-12-31
Wages/Salaries
2,819,388 GBP2023-01-01 ~ 2023-12-31
2,255,308 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
292,675 GBP2023-01-01 ~ 2023-12-31
239,925 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,786 GBP2023-01-01 ~ 2023-12-31
25,552 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,146,849 GBP2023-01-01 ~ 2023-12-31
2,520,785 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
642023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Director Remuneration
17,400 GBP2023-01-01 ~ 2023-12-31
16,650 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
183,137 GBP2023-01-01 ~ 2023-12-31
151,929 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
18,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
400,000 GBP2023-01-01 ~ 2023-12-31
235,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
774,551 GBP2023-01-01 ~ 2023-12-31
503,095 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
220,094 GBP2023-12-31
205,315 GBP2022-12-31
Plant and equipment
1,042,073 GBP2023-12-31
926,670 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,883,700 GBP2023-12-31
2,623,338 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
130,180 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
57,263 GBP2023-12-31
35,930 GBP2022-12-31
Plant and equipment
552,578 GBP2023-12-31
383,441 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
725,164 GBP2023-12-31
468,208 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
21,333 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
169,606 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
43,393 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
257,425 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-469 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-469 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
43,393 GBP2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
162,831 GBP2023-12-31
169,385 GBP2022-12-31
Plant and equipment
489,495 GBP2023-12-31
543,229 GBP2022-12-31
Motor vehicles
86,787 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
47,847 GBP2023-12-31
47,847 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
32,895 GBP2023-12-31
20,933 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
11,962 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
43,393 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
74,288 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
14,952 GBP2023-12-31
26,914 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
86,787 GBP2023-12-31
Under hire purchased contracts or finance leases
239,003 GBP2023-12-31
183,111 GBP2022-12-31
Merchandise
669,192 GBP2023-12-31
714,525 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,192,233 GBP2023-12-31
802,517 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
280,894 GBP2023-12-31
7,336 GBP2022-12-31
Other Debtors
Current
40,968 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
139,657 GBP2023-12-31
70,522 GBP2022-12-31
Prepayments/Accrued Income
Current
451,489 GBP2023-12-31
76,992 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,064,273 GBP2023-12-31
998,335 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
97,895 GBP2023-12-31
84,709 GBP2022-12-31
Trade Creditors/Trade Payables
Current
784,885 GBP2023-12-31
1,067,689 GBP2022-12-31
Amounts owed to group undertakings
Current
256,316 GBP2022-12-31
Other Taxation & Social Security Payable
Current
113,425 GBP2023-12-31
82,315 GBP2022-12-31
Amount of value-added tax that is payable
281,680 GBP2023-12-31
95,262 GBP2022-12-31
Other Creditors
Current
1,098 GBP2023-12-31
1,098 GBP2022-12-31
Amounts Owed to Related Parties
18,870 GBP2023-12-31
23,522 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
143,778 GBP2023-12-31
205,149 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
110,574 GBP2023-12-31
108,251 GBP2022-12-31
Between one and five year, hire purchase agreements
110,574 GBP2023-12-31
108,251 GBP2022-12-31
hire purchase agreements
208,469 GBP2023-12-31
192,960 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
332,361 GBP2023-12-31
327,609 GBP2022-12-31
Between one and five year
187,780 GBP2023-12-31
508,262 GBP2022-12-31
All periods
520,141 GBP2023-12-31
835,871 GBP2022-12-31
Net Deferred Tax Liability/Asset
137,648 GBP2023-12-31
117,154 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
137,648 GBP2023-12-31
117,154 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
999 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,115,647 GBP2023-01-01 ~ 2023-12-31