32990 - Other Manufacturing N.e.c.
(expand)Gross Profit/Loss
8,979,941 GBP2024-01-01 ~ 2024-12-31
10,853,253 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,917,135 GBP2024-01-01 ~ 2024-12-31
-5,474,876 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,140,880 GBP2024-01-01 ~ 2024-12-31
5,459,033 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
172,764 GBP2024-01-01 ~ 2024-12-31
398,010 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,231,041 GBP2024-01-01 ~ 2024-12-31
5,676,970 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,466,758 GBP2024-01-01 ~ 2024-12-31
4,328,054 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,172,807 GBP2024-12-31
3,710,629 GBP2023-12-31
Fixed Assets
4,172,807 GBP2024-12-31
3,710,629 GBP2023-12-31
Total Inventories
734,935 GBP2024-12-31
667,293 GBP2023-12-31
Debtors
8,299,511 GBP2024-12-31
9,697,422 GBP2023-12-31
Cash at bank and in hand
216,384 GBP2024-12-31
404,325 GBP2023-12-31
Current Assets
9,250,830 GBP2024-12-31
10,769,040 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,386,742 GBP2023-12-31
Net Current Assets/Liabilities
4,520,562 GBP2024-12-31
4,382,298 GBP2023-12-31
Total Assets Less Current Liabilities
8,693,369 GBP2024-12-31
8,092,927 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-603,785 GBP2024-12-31
Net Assets/Liabilities
7,350,634 GBP2024-12-31
7,318,876 GBP2023-12-31
Equity
Called up share capital
50,205 GBP2024-12-31
50,205 GBP2023-12-31
50,205 GBP2023-01-01
Share premium
35,094 GBP2024-12-31
35,094 GBP2023-12-31
35,094 GBP2023-01-01
Revaluation reserve
27,479 GBP2024-12-31
33,704 GBP2023-12-31
39,973 GBP2023-01-01
Retained earnings (accumulated losses)
7,237,856 GBP2024-12-31
7,199,873 GBP2023-12-31
8,015,550 GBP2023-01-01
Equity
7,350,634 GBP2024-12-31
7,318,876 GBP2023-12-31
8,140,822 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,466,758 GBP2024-01-01 ~ 2024-12-31
4,328,054 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,435,000 GBP2024-01-01 ~ 2024-12-31
-5,150,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,435,000 GBP2024-01-01 ~ 2024-12-31
-5,150,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,435,000 GBP2024-01-01 ~ 2024-12-31
-5,150,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-2,435,000 GBP2024-01-01 ~ 2024-12-31
-5,150,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,000 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,250,678 GBP2024-01-01 ~ 2024-12-31
6,081,483 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
622,231 GBP2024-01-01 ~ 2024-12-31
588,018 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,029,675 GBP2024-01-01 ~ 2024-12-31
6,811,856 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
729,480 GBP2024-01-01 ~ 2024-12-31
661,024 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
807,760 GBP2024-01-01 ~ 2024-12-31
1,335,254 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,435,000 GBP2024-01-01 ~ 2024-12-31
5,150,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,515,243 GBP2024-12-31
6,966,907 GBP2023-12-31
Motor vehicles
19,800 GBP2024-12-31
12,488 GBP2023-12-31
Office equipment
68,488 GBP2024-12-31
58,367 GBP2023-12-31
Computers
955,186 GBP2024-12-31
891,143 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,835,336 GBP2024-12-31
9,189,093 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-560,092 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-12,488 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-572,580 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,404,674 GBP2023-12-31
Motor vehicles
12,488 GBP2023-12-31
Office equipment
49,133 GBP2023-12-31
Computers
577,535 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,478,464 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
590,816 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
330 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
5,367 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
16,627 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
727,701 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-531,148 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-12,488 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-543,636 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,464,342 GBP2024-12-31
Motor vehicles
330 GBP2024-12-31
Office equipment
54,500 GBP2024-12-31
Computers
594,162 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,662,529 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
3,050,901 GBP2024-12-31
2,562,233 GBP2023-12-31
Motor vehicles
19,470 GBP2024-12-31
Office equipment
13,988 GBP2024-12-31
9,234 GBP2023-12-31
Computers
361,024 GBP2024-12-31
313,608 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
605,236 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
519,604 GBP2023-12-31
Under hire purchased contracts or finance leases
605,236 GBP2024-12-31
519,604 GBP2023-12-31
Finished Goods/Goods for Resale
734,935 GBP2024-12-31
667,293 GBP2023-12-31
Debtors
Non-current
4,519,667 GBP2024-12-31
5,593,230 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,457,537 GBP2024-12-31
2,849,807 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
25,200 GBP2024-12-31
102,262 GBP2023-12-31
Other Debtors
Current
114,015 GBP2024-12-31
229,841 GBP2023-12-31
Prepayments/Accrued Income
Current
766,569 GBP2024-12-31
922,282 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
416,523 GBP2024-12-31
Debtors
Current
8,299,511 GBP2024-12-31
9,697,422 GBP2023-12-31
Cash and Cash Equivalents
216,384 GBP2024-12-31
404,325 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,997,188 GBP2024-12-31
2,742,182 GBP2023-12-31
Amounts owed to group undertakings
Current
270,243 GBP2024-12-31
1,159,485 GBP2023-12-31
Corporation Tax Payable
Current
254,208 GBP2023-12-31
Taxation/Social Security Payable
Current
241,229 GBP2024-12-31
250,328 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
174,936 GBP2024-12-31
129,072 GBP2023-12-31
Other Creditors
Current
1,370,512 GBP2024-12-31
1,013,911 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
427,172 GBP2024-12-31
454,708 GBP2023-12-31
Creditors
Current
4,730,268 GBP2024-12-31
6,386,742 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
603,785 GBP2024-12-31
192,522 GBP2023-12-31
Creditors
Non-current
603,785 GBP2024-12-31
192,522 GBP2023-12-31
Minimum gross finance lease payments owing
778,721 GBP2024-12-31
321,594 GBP2023-12-31
Net Deferred Tax Liability/Asset
-738,950 GBP2024-12-31
-581,529 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-157,421 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-743,349 GBP2024-12-31
-586,816 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,005 shares2024-12-31
50,005 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
540,390 GBP2024-12-31
618,010 GBP2023-12-31
Between one and five year
2,026,391 GBP2024-12-31
2,048,236 GBP2023-12-31
More than five year
6,157,756 GBP2024-12-31
6,658,090 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,724,537 GBP2024-12-31
9,324,336 GBP2023-12-31