32990 - Other Manufacturing N.e.c.
Average Number of Employees
972024-01-01 ~ 2024-12-31
842023-01-01 ~ 2023-12-31
Equity
Called up share capital
1,300,002 GBP2024-12-31
2 GBP2023-12-31
2 GBP2023-01-01
Share premium
2,299,999 GBP2024-12-31
999,999 GBP2023-12-31
999,999 GBP2023-01-01
Other miscellaneous reserve
4,007,216 GBP2024-12-31
4,007,216 GBP2023-12-31
4,007,216 GBP2023-01-01
Retained earnings (accumulated losses)
-3,808,417 GBP2024-12-31
-3,106,878 GBP2023-12-31
-3,404,748 GBP2023-01-01
Equity
3,798,800 GBP2024-12-31
1,900,339 GBP2023-12-31
1,602,469 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-701,539 GBP2024-01-01 ~ 2024-12-31
297,870 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-701,539 GBP2024-01-01 ~ 2024-12-31
297,870 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1,300,000 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
2,600,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
205,896 GBP2024-01-01 ~ 2024-12-31
221,660 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
565,205 GBP2024-12-31
1,171,859 GBP2023-12-31
368,221 GBP2023-01-01
Cash at bank and in hand
565,205 GBP2024-12-31
1,171,859 GBP2023-12-31
Audit Fees/Expenses
21,150 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
3,521,874 GBP2024-01-01 ~ 2024-12-31
2,644,191 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
363,453 GBP2024-01-01 ~ 2024-12-31
257,726 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,193,992 GBP2024-01-01 ~ 2024-12-31
3,120,398 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
27,000 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
215,264 GBP2024-01-01 ~ 2024-12-31
224,306 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-486,275 GBP2024-01-01 ~ 2024-12-31
522,176 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-121,569 GBP2024-01-01 ~ 2024-12-31
130,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,013,607 GBP2024-12-31
4,936,410 GBP2023-12-31
Furniture and fittings
227,949 GBP2024-12-31
227,949 GBP2023-12-31
Office equipment
397,512 GBP2024-12-31
261,084 GBP2023-12-31
Other
20,156 GBP2024-12-31
20,156 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,732,124 GBP2024-12-31
5,445,599 GBP2023-12-31
Buildings
2,072,900 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,050,717 GBP2023-12-31
Furniture and fittings
153,673 GBP2023-12-31
Office equipment
255,542 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,459,932 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
151,600 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
15,370 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
30,490 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
205,896 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,202,317 GBP2024-12-31
Furniture and fittings
169,043 GBP2024-12-31
Office equipment
286,032 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,665,828 GBP2024-12-31
Property, Plant & Equipment
Buildings
2,064,464 GBP2024-12-31
Plant and equipment
811,290 GBP2024-12-31
885,693 GBP2023-12-31
Furniture and fittings
58,906 GBP2024-12-31
74,276 GBP2023-12-31
Office equipment
111,480 GBP2024-12-31
5,542 GBP2023-12-31
Other
20,156 GBP2024-12-31
20,156 GBP2023-12-31
Property, Plant & Equipment
3,066,296 GBP2024-12-31
985,667 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
920,205 GBP2024-12-31
1,345,287 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
903,899 GBP2024-12-31
20,376 GBP2023-12-31
Other Debtors
Current
187,307 GBP2024-12-31
27,859 GBP2023-12-31
Prepayments/Accrued Income
Current
52,733 GBP2024-12-31
45,976 GBP2023-12-31
Debtors
Current
2,064,144 GBP2024-12-31
1,439,498 GBP2023-12-31
Bank Borrowings
Current
103,540 GBP2024-12-31
Trade Creditors/Trade Payables
Current
1,059,617 GBP2024-12-31
455,189 GBP2023-12-31
Amounts owed to group undertakings
Current
1,129,599 GBP2024-12-31
3,480,491 GBP2023-12-31
Taxation/Social Security Payable
Current
98,638 GBP2024-12-31
67,253 GBP2023-12-31
Other Creditors
Current
107,595 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
193,037 GBP2024-12-31
229,602 GBP2023-12-31
Creditors
Current
2,692,026 GBP2024-12-31
4,232,535 GBP2023-12-31
Bank Borrowings
Non-current
1,261,165 GBP2024-12-31
Between two and five year, Non-current
385,182 GBP2024-12-31
Total Borrowings
1,364,705 GBP2024-12-31
Net Deferred Tax Liability/Asset
120,877 GBP2024-12-31
197,978 GBP2023-12-31
422,284 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-77,101 GBP2024-01-01 ~ 2024-12-31
-224,306 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,300,002 shares2024-12-31
2 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31