32990 - Other Manufacturing N.e.c.
Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
10,452,000 GBP2023-01-01 ~ 2023-12-31
6,560,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,231,000 GBP2023-01-01 ~ 2023-12-31
-5,848,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,221,000 GBP2023-01-01 ~ 2023-12-31
712,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,651,000 GBP2023-01-01 ~ 2023-12-31
-1,468,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
570,000 GBP2023-01-01 ~ 2023-12-31
-2,870,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
521,000 GBP2023-01-01 ~ 2023-12-31
-2,774,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
297,000 GBP2023-01-01 ~ 2023-12-31
-2,497,000 GBP2022-01-01 ~ 2022-12-31
Total Inventories
2,339,000 GBP2023-12-31
2,457,000 GBP2022-12-31
Debtors
Non-current
198,000 GBP2023-12-31
422,000 GBP2022-12-31
Current
1,438,000 GBP2023-12-31
1,306,000 GBP2022-12-31
Cash at bank and in hand
1,172,000 GBP2023-12-31
368,000 GBP2022-12-31
Current Assets
5,147,000 GBP2023-12-31
4,553,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,234,000 GBP2023-12-31
-4,074,000 GBP2022-12-31
Net Current Assets/Liabilities
913,000 GBP2023-12-31
479,000 GBP2022-12-31
Net Assets/Liabilities
1,899,000 GBP2023-12-31
1,602,000 GBP2022-12-31
Equity
Share premium
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
1,000,000 GBP2022-01-01
Other miscellaneous reserve
4,007,000 GBP2023-12-31
4,007,000 GBP2022-12-31
4,007,000 GBP2022-01-01
Retained earnings (accumulated losses)
-3,108,000 GBP2023-12-31
-3,405,000 GBP2022-12-31
-908,000 GBP2022-01-01
Equity
1,899,000 GBP2023-12-31
1,602,000 GBP2022-12-31
4,099,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
297,000 GBP2023-01-01 ~ 2023-12-31
-2,497,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
297,000 GBP2023-01-01 ~ 2023-12-31
-2,497,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
297,000 GBP2023-01-01 ~ 2023-12-31
-2,497,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
221,000 GBP2023-01-01 ~ 2023-12-31
220,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,644,000 GBP2023-01-01 ~ 2023-12-31
2,168,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
258,000 GBP2023-01-01 ~ 2023-12-31
275,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,120,000 GBP2023-01-01 ~ 2023-12-31
2,644,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
130,000 GBP2023-01-01 ~ 2023-12-31
-527,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
5,004,000 GBP2023-12-31
5,004,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
5,004,000 GBP2023-12-31
5,004,000 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
2,114,000 GBP2023-12-31
2,114,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,114,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,936,000 GBP2023-12-31
4,713,000 GBP2022-12-31
Furniture and fittings
228,000 GBP2023-12-31
219,000 GBP2022-12-31
Office equipment
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Computers
21,000 GBP2023-12-31
21,000 GBP2022-12-31
Other
20,000 GBP2023-12-31
184,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,445,000 GBP2023-12-31
5,377,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-28,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-28,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,865,000 GBP2022-12-31
Furniture and fittings
136,000 GBP2022-12-31
Office equipment
232,000 GBP2022-12-31
Computers
21,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,254,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
201,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
17,000 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
3,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
221,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-16,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-16,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,050,000 GBP2023-12-31
Furniture and fittings
153,000 GBP2023-12-31
Office equipment
235,000 GBP2023-12-31
Computers
21,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,459,000 GBP2023-12-31
Raw materials and consumables
1,700,000 GBP2023-12-31
1,839,000 GBP2022-12-31
Value of work in progress
277,000 GBP2023-12-31
261,000 GBP2022-12-31
Finished Goods/Goods for Resale
362,000 GBP2023-12-31
357,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,345,000 GBP2023-12-31
1,076,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
20,000 GBP2023-12-31
93,000 GBP2022-12-31
Other Debtors
Current
29,000 GBP2023-12-31
102,000 GBP2022-12-31
Prepayments/Accrued Income
Current
44,000 GBP2023-12-31
35,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
455,000 GBP2023-12-31
1,083,000 GBP2022-12-31
Amounts owed to group undertakings
Current
3,480,000 GBP2023-12-31
2,817,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
67,000 GBP2023-12-31
50,000 GBP2022-12-31
Other Creditors
Current
32,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
232,000 GBP2023-12-31
84,000 GBP2022-12-31
Creditors
Current
4,234,000 GBP2023-12-31
4,074,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
198,000 GBP2023-12-31
422,000 GBP2022-12-31
237,000 GBP2022-01-01
Deferred Tax Liabilities
Accelerated tax depreciation
198,000 GBP2023-12-31
266,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
0 shares2023-12-31
0 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31