32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
9,936,268 GBP2024-01-01 ~ 2024-12-31
11,818,410 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,213,530 GBP2024-01-01 ~ 2024-12-31
-4,599,854 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,722,738 GBP2024-01-01 ~ 2024-12-31
7,218,556 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,055,956 GBP2024-01-01 ~ 2024-12-31
-4,014,906 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
754,300 GBP2024-01-01 ~ 2024-12-31
3,291,168 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
23,955 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-10,491 GBP2024-01-01 ~ 2024-12-31
-19,162 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
743,809 GBP2024-01-01 ~ 2024-12-31
3,295,961 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
545,553 GBP2024-01-01 ~ 2024-12-31
3,115,647 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,670,910 GBP2024-12-31
4,066,957 GBP2023-12-31
2,786,001 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,941,600 GBP2024-01-01 ~ 2024-12-31
-1,834,691 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,977,999 GBP2024-12-31
2,158,536 GBP2023-12-31
Total Inventories
538,940 GBP2024-12-31
669,192 GBP2023-12-31
Debtors
2,555,280 GBP2024-12-31
2,064,273 GBP2023-12-31
Cash at bank and in hand
993,822 GBP2024-12-31
865,808 GBP2023-12-31
Current Assets
4,088,042 GBP2024-12-31
3,599,273 GBP2023-12-31
Net Current Assets/Liabilities
857,563 GBP2024-12-31
2,157,642 GBP2023-12-31
Total Assets Less Current Liabilities
2,835,562 GBP2024-12-31
4,316,178 GBP2023-12-31
Creditors
Non-current
-66,967 GBP2024-12-31
-110,574 GBP2023-12-31
Net Assets/Liabilities
2,671,909 GBP2024-12-31
4,067,956 GBP2023-12-31
Equity
Called up share capital
999 GBP2024-12-31
999 GBP2023-12-31
Equity
2,671,909 GBP2024-12-31
4,067,956 GBP2023-12-31
Wages/Salaries
2,921,389 GBP2024-01-01 ~ 2024-12-31
2,819,388 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
311,287 GBP2024-01-01 ~ 2024-12-31
292,675 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
43,260 GBP2024-01-01 ~ 2024-12-31
34,786 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,275,936 GBP2024-01-01 ~ 2024-12-31
3,146,849 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
592024-01-01 ~ 2024-12-31
642023-01-01 ~ 2023-12-31
Director Remuneration
50,028 GBP2024-01-01 ~ 2024-12-31
17,400 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
195,121 GBP2024-01-01 ~ 2024-12-31
183,137 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
150,000 GBP2024-01-01 ~ 2024-12-31
400,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
185,952 GBP2024-01-01 ~ 2024-12-31
774,551 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
251,432 GBP2024-12-31
220,094 GBP2023-12-31
Plant and equipment
1,084,854 GBP2024-12-31
1,042,073 GBP2023-12-31
Motor vehicles
130,180 GBP2024-12-31
130,180 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,957,819 GBP2024-12-31
2,883,700 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
80,655 GBP2024-12-31
57,263 GBP2023-12-31
Plant and equipment
732,108 GBP2024-12-31
552,578 GBP2023-12-31
Motor vehicles
72,033 GBP2024-12-31
43,393 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
979,820 GBP2024-12-31
725,164 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
23,392 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
179,530 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
28,640 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
254,656 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
170,777 GBP2024-12-31
162,831 GBP2023-12-31
Plant and equipment
352,746 GBP2024-12-31
489,495 GBP2023-12-31
Motor vehicles
58,147 GBP2024-12-31
86,787 GBP2023-12-31
Land and buildings, Long leasehold
1,419,423 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
47,847 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
130,180 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
32,895 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
43,393 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
11,962 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
28,640 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
59,535 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
44,857 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
2,990 GBP2024-12-31
14,952 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
58,147 GBP2024-12-31
Under hire purchased contracts or finance leases
179,468 GBP2024-12-31
239,003 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
86,787 GBP2023-12-31
Merchandise
538,940 GBP2024-12-31
669,192 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
795,941 GBP2024-12-31
1,192,233 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,227,146 GBP2024-12-31
280,894 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
139,657 GBP2023-12-31
Prepayments/Accrued Income
Current
532,193 GBP2024-12-31
451,489 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,555,280 GBP2024-12-31
2,064,273 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
40,618 GBP2024-12-31
97,895 GBP2023-12-31
Trade Creditors/Trade Payables
Current
785,223 GBP2024-12-31
784,885 GBP2023-12-31
Amounts owed to group undertakings
Current
15,427 GBP2024-12-31
Corporation Tax Payable
Current
517,008 GBP2024-12-31
Other Taxation & Social Security Payable
Current
101,185 GBP2024-12-31
113,425 GBP2023-12-31
Other Creditors
Current
315,862 GBP2024-12-31
1,098 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
857,961 GBP2024-12-31
143,778 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
66,967 GBP2024-12-31
110,574 GBP2023-12-31
hire purchase agreements
107,585 GBP2024-12-31
208,469 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
250,624 GBP2024-12-31
332,361 GBP2023-12-31
Between one and five year
236,081 GBP2024-12-31
187,780 GBP2023-12-31
All periods
486,705 GBP2024-12-31
520,141 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
96,686 GBP2024-12-31
137,648 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
999 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
545,553 GBP2024-01-01 ~ 2024-12-31