32990 - Other Manufacturing N.e.c.
Cost of Sales
-13,840,058 GBP2022-10-01 ~ 2023-09-30
-9,662,638 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-2,118,745 GBP2022-10-01 ~ 2023-09-30
-1,587,068 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2022-10-01 ~ 2023-09-30
310 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
2,693,163 GBP2022-10-01 ~ 2023-09-30
1,802,371 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
2,104,516 GBP2022-10-01 ~ 2023-09-30
1,448,731 GBP2021-10-01 ~ 2022-09-30
Equity
Retained earnings (accumulated losses)
373,759 GBP2023-09-30
281,151 GBP2022-09-30
151,700 GBP2021-09-30
Dividends Paid
-2,011,908 GBP2022-10-01 ~ 2023-09-30
Retained earnings (accumulated losses)
-1,319,280 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
720,174 GBP2023-09-30
1,167,429 GBP2022-09-30
Debtors
2,246,931 GBP2023-09-30
2,067,586 GBP2022-09-30
Cash at bank and in hand
1,997,939 GBP2023-09-30
1,059,822 GBP2022-09-30
Current Assets
4,462,127 GBP2023-09-30
3,337,966 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-4,138,785 GBP2023-09-30
-3,036,147 GBP2022-09-30
Net Current Assets/Liabilities
323,342 GBP2023-09-30
301,819 GBP2022-09-30
Total Assets Less Current Liabilities
1,043,516 GBP2023-09-30
1,469,248 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-390,096 GBP2023-09-30
-797,141 GBP2022-09-30
Net Assets/Liabilities
473,770 GBP2023-09-30
381,162 GBP2022-09-30
Equity
Called up share capital
100,011 GBP2023-09-30
100,011 GBP2022-09-30
Equity
473,770 GBP2023-09-30
381,162 GBP2022-09-30
Audit Fees/Expenses
15,000 GBP2022-10-01 ~ 2023-09-30
15,000 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1302022-10-01 ~ 2023-09-30
942021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
441,032 GBP2022-10-01 ~ 2023-09-30
486,907 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
71,374 GBP2022-10-01 ~ 2023-09-30
60,000 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-111,295 GBP2022-10-01 ~ 2023-09-30
17,944 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,326,110 GBP2023-09-30
2,326,110 GBP2022-09-30
Furniture and fittings
2,325 GBP2023-09-30
32,327 GBP2022-09-30
Computers
17,839 GBP2023-09-30
17,839 GBP2022-09-30
Motor vehicles
46,430 GBP2023-09-30
377,387 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
2,392,704 GBP2023-09-30
2,753,663 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-30,002 GBP2022-10-01 ~ 2023-09-30
Computers
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-330,957 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-360,959 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,618,106 GBP2023-09-30
1,397,138 GBP2022-09-30
Furniture and fittings
720 GBP2023-09-30
30,362 GBP2022-09-30
Computers
14,495 GBP2023-09-30
8,663 GBP2022-09-30
Motor vehicles
39,209 GBP2023-09-30
150,071 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,672,530 GBP2023-09-30
1,586,234 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
220,968 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
360 GBP2022-10-01 ~ 2023-09-30
Computers
5,832 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
57,798 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
284,958 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-30,002 GBP2022-10-01 ~ 2023-09-30
Computers
0 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
-168,660 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-198,662 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
708,004 GBP2023-09-30
928,972 GBP2022-09-30
Furniture and fittings
1,605 GBP2023-09-30
1,965 GBP2022-09-30
Computers
3,344 GBP2023-09-30
9,176 GBP2022-09-30
Motor vehicles
7,221 GBP2023-09-30
227,316 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,110,408 GBP2023-09-30
980,842 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
0 GBP2023-09-30
1,005,632 GBP2022-09-30
Other Debtors
Current
55,691 GBP2023-09-30
48,839 GBP2022-09-30
Prepayments/Accrued Income
Current
80,832 GBP2023-09-30
32,273 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
2,246,931 GBP2023-09-30
2,067,586 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
369,318 GBP2023-09-30
395,502 GBP2022-09-30
Trade Creditors/Trade Payables
Current
431,547 GBP2023-09-30
344,130 GBP2022-09-30
Amounts owed to group undertakings
Current
402,226 GBP2023-09-30
0 GBP2022-09-30
Corporation Tax Payable
Current
399,942 GBP2023-09-30
145,696 GBP2022-09-30
Other Taxation & Social Security Payable
Current
463,757 GBP2023-09-30
362,882 GBP2022-09-30
Other Creditors
Current
25,844 GBP2023-09-30
0 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
2,046,151 GBP2023-09-30
1,787,937 GBP2022-09-30
Creditors
Current
4,138,785 GBP2023-09-30
3,036,147 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
390,096 GBP2023-09-30
797,141 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
369,318 GBP2023-09-30
395,502 GBP2022-09-30
Minimum gross finance lease payments owing
759,414 GBP2023-09-30
1,192,643 GBP2022-09-30
Equity
Called up share capital
100,011 GBP2023-09-30
100,011 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
71,868 GBP2023-09-30
61,505 GBP2022-09-30
Between two and five year
117,867 GBP2023-09-30
90,909 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
189,735 GBP2023-09-30
152,414 GBP2022-09-30