32990 - Other Manufacturing N.e.c.
Cost of Sales
-3,226,016 GBP2023-01-01 ~ 2023-12-31
-2,617,517 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,411,338 GBP2023-01-01 ~ 2023-12-31
-2,360,522 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,314,597 GBP2023-01-01 ~ 2023-12-31
1,240 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-28,663 GBP2023-01-01 ~ 2023-12-31
-19,897 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,345,449 GBP2023-01-01 ~ 2023-12-31
368,146 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-210,880 GBP2023-01-01 ~ 2023-12-31
213,479 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,134,569 GBP2023-01-01 ~ 2023-12-31
581,625 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
33,614 GBP2023-12-31
41,948 GBP2022-12-31
Property, Plant & Equipment
329,139 GBP2023-12-31
182,039 GBP2022-12-31
Fixed Assets
362,753 GBP2023-12-31
223,987 GBP2022-12-31
Debtors
2,448,461 GBP2023-12-31
3,298,259 GBP2022-12-31
Cash at bank and in hand
1,167,735 GBP2023-12-31
487,305 GBP2022-12-31
Current Assets
4,223,929 GBP2023-12-31
4,350,620 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-934,590 GBP2023-12-31
-2,035,906 GBP2022-12-31
Net Current Assets/Liabilities
3,289,339 GBP2023-12-31
2,314,714 GBP2022-12-31
Total Assets Less Current Liabilities
3,652,092 GBP2023-12-31
2,538,701 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-171,969 GBP2023-12-31
-31,270 GBP2022-12-31
Net Assets/Liabilities
3,378,808 GBP2023-12-31
2,438,376 GBP2022-12-31
Equity
Called up share capital
1,350,100 GBP2023-12-31
1,350,100 GBP2022-12-31
1,350,100 GBP2021-12-31
Retained earnings (accumulated losses)
2,028,708 GBP2023-12-31
1,088,276 GBP2022-12-31
506,651 GBP2021-12-31
Equity
3,378,808 GBP2023-12-31
2,438,376 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,134,569 GBP2023-01-01 ~ 2023-12-31
581,625 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,194,137 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
582023-01-01 ~ 2023-12-31
602022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
28,200 GBP2023-12-31
25,000 GBP2022-12-31
Other than goodwill
65,958 GBP2023-12-31
65,958 GBP2022-12-31
Intangible Assets - Gross Cost
94,158 GBP2023-12-31
90,958 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
5,640 GBP2023-12-31
0 GBP2022-12-31
Other than goodwill
54,904 GBP2023-12-31
49,010 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
60,544 GBP2023-12-31
49,010 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
5,640 GBP2023-01-01 ~ 2023-12-31
Other than goodwill
5,894 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
11,534 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
22,560 GBP2023-12-31
25,000 GBP2022-12-31
Other than goodwill
11,054 GBP2023-12-31
16,948 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
43,544 GBP2023-12-31
36,983 GBP2022-12-31
Other
1,039,796 GBP2023-12-31
761,589 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,083,340 GBP2023-12-31
798,572 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
22,627 GBP2023-12-31
16,697 GBP2022-12-31
Other
731,574 GBP2023-12-31
599,836 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
754,201 GBP2023-12-31
616,533 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
5,930 GBP2023-01-01 ~ 2023-12-31
Other
131,738 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
137,668 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
20,917 GBP2023-12-31
20,286 GBP2022-12-31
Other
308,222 GBP2023-12-31
161,753 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
817,829 GBP2023-12-31
635,733 GBP2022-12-31
Amounts Owed By Related Parties
1,438,248 GBP2023-12-31
Current
2,326,261 GBP2022-12-31
Other Debtors
Amounts falling due within one year
149,723 GBP2023-12-31
130,455 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,448,461 GBP2023-12-31
3,298,259 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
543,653 GBP2023-12-31
399,098 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
1,324,435 GBP2022-12-31
Other Taxation & Social Security Payable
Current
240,784 GBP2023-12-31
202,794 GBP2022-12-31
Other Creditors
Current
140,153 GBP2023-12-31
99,579 GBP2022-12-31
Creditors
Current
934,590 GBP2023-12-31
2,035,906 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
15,000 GBP2023-12-31
25,000 GBP2022-12-31
Other Creditors
Non-current
156,969 GBP2023-12-31
6,270 GBP2022-12-31
Creditors
Non-current
171,969 GBP2023-12-31
31,270 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
247,941 GBP2023-12-31
377,598 GBP2022-12-31