32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,700,017 GBP2023-01-01 ~ 2023-12-31
15,432,007 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
6,147,276 GBP2023-01-01 ~ 2023-12-31
7,229,283 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,552,741 GBP2023-01-01 ~ 2023-12-31
8,202,724 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,791,672 GBP2023-01-01 ~ 2023-12-31
2,883,741 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
6,049,674 GBP2023-01-01 ~ 2023-12-31
6,652,582 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,165,623 GBP2023-01-01 ~ 2023-12-31
-1,178,321 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
260,871 GBP2023-01-01 ~ 2023-12-31
141,382 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
9,338 GBP2023-01-01 ~ 2023-12-31
8,810 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-914,090 GBP2023-01-01 ~ 2023-12-31
-1,045,749 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-914,090 GBP2023-01-01 ~ 2023-12-31
-1,045,749 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-914,090 GBP2023-01-01 ~ 2023-12-31
-1,045,749 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
633,814 GBP2023-12-31
719,914 GBP2022-12-31
Total Inventories
3,506,942 GBP2023-12-31
5,029,296 GBP2022-12-31
Debtors
Current
9,006,603 GBP2023-12-31
9,747,320 GBP2022-12-31
Non-current
26,010 GBP2023-12-31
26,436 GBP2022-12-31
Cash at bank and in hand
1,999,970 GBP2023-12-31
1,272,300 GBP2022-12-31
Current Assets
14,539,525 GBP2023-12-31
16,075,352 GBP2022-12-31
Creditors
Current
13,022,554 GBP2023-12-31
13,689,798 GBP2022-12-31
Net Current Assets/Liabilities
1,516,971 GBP2023-12-31
2,385,554 GBP2022-12-31
Total Assets Less Current Liabilities
2,150,785 GBP2023-12-31
3,105,468 GBP2022-12-31
Creditors
Non-current
182,695 GBP2023-12-31
223,288 GBP2022-12-31
Net Assets/Liabilities
1,968,090 GBP2023-12-31
2,882,180 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
1,968,088 GBP2023-12-31
2,882,178 GBP2022-12-31
3,927,927 GBP2021-12-31
Equity
1,968,090 GBP2023-12-31
2,882,180 GBP2022-12-31
3,927,929 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-914,090 GBP2023-01-01 ~ 2023-12-31
-1,045,749 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,072,986 GBP2023-01-01 ~ 2023-12-31
2,414,247 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
211,568 GBP2023-01-01 ~ 2023-12-31
230,079 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
92,041 GBP2023-01-01 ~ 2023-12-31
80,406 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,376,595 GBP2023-01-01 ~ 2023-12-31
2,724,732 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
642023-01-01 ~ 2023-12-31
782022-01-01 ~ 2022-12-31
Director Remuneration
393,758 GBP2023-01-01 ~ 2023-12-31
400,516 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
189,268 GBP2023-01-01 ~ 2023-12-31
176,966 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,400 GBP2023-01-01 ~ 2023-12-31
33,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-214,811 GBP2023-01-01 ~ 2023-12-31
-198,692 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,021,793 GBP2023-12-31
1,947,306 GBP2022-12-31
Furniture and fittings
22,856 GBP2023-12-31
25,373 GBP2022-12-31
Motor vehicles
30,697 GBP2023-12-31
8,752 GBP2022-12-31
Computers
159,264 GBP2023-12-31
200,944 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,234,610 GBP2023-12-31
2,182,375 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-29,947 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-2,792 GBP2023-01-01 ~ 2023-12-31
Computers
-41,680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-74,419 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,397,223 GBP2023-12-31
1,249,039 GBP2022-12-31
Furniture and fittings
21,456 GBP2023-12-31
21,443 GBP2022-12-31
Motor vehicles
30,697 GBP2023-12-31
8,752 GBP2022-12-31
Computers
151,420 GBP2023-12-31
183,227 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,600,796 GBP2023-12-31
1,462,461 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
177,442 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,805 GBP2023-01-01 ~ 2023-12-31
Computers
9,021 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
189,268 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-29,258 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-2,792 GBP2023-01-01 ~ 2023-12-31
Computers
-40,828 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-72,878 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
624,570 GBP2023-12-31
698,267 GBP2022-12-31
Furniture and fittings
1,400 GBP2023-12-31
3,930 GBP2022-12-31
Computers
7,844 GBP2023-12-31
17,717 GBP2022-12-31
Finished Goods
3,506,942 GBP2023-12-31
5,029,296 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,473,372 GBP2023-12-31
3,610,182 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
848,920 GBP2023-12-31
763,403 GBP2022-12-31
Other Debtors
Current
5,406,422 GBP2023-12-31
5,125,886 GBP2022-12-31
Prepayments/Accrued Income
Current
277,889 GBP2023-12-31
247,849 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,006,603 GBP2023-12-31
9,747,320 GBP2022-12-31
Other Debtors
Non-current
26,010 GBP2023-12-31
26,436 GBP2022-12-31
Debtors
9,032,613 GBP2023-12-31
9,773,756 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
41,899 GBP2023-12-31
74,609 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,402,368 GBP2023-12-31
1,962,462 GBP2022-12-31
Amounts owed to group undertakings
Current
11,158,907 GBP2023-12-31
10,881,227 GBP2022-12-31
Other Taxation & Social Security Payable
Current
92,375 GBP2023-12-31
63,137 GBP2022-12-31
Accrued Liabilities
Current
188,675 GBP2023-12-31
478,448 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
182,695 GBP2023-12-31
223,288 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
41,899 GBP2023-12-31
74,609 GBP2022-12-31
Non-current, Between one and two years
25,029 GBP2023-12-31
46,062 GBP2022-12-31
Non-current, Between two and five year
77,767 GBP2023-12-31
76,683 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,292 GBP2023-12-31
3,027 GBP2022-12-31
Between one and five year
9,854 GBP2023-12-31
1,902 GBP2022-12-31
All periods
19,146 GBP2023-12-31
4,929 GBP2022-12-31
Bank Borrowings
Secured
224,594 GBP2023-12-31
297,897 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31