32990 - Other Manufacturing N.e.c.
Please be reminded the displayed account data is older than 4 years hence might not reflect current company status.
Par Value of Share
Class 1 ordinary share
12018-07-01 ~ 2019-06-30
Class 3 ordinary share
12018-07-01 ~ 2019-06-30
Turnover/Revenue
10,967,346 GBP2018-07-01 ~ 2019-06-30
11,314,112 GBP2017-07-01 ~ 2018-06-30
Cost of Sales
9,181,077 GBP2018-07-01 ~ 2019-06-30
9,337,952 GBP2017-07-01 ~ 2018-06-30
Gross Profit/Loss
1,786,269 GBP2018-07-01 ~ 2019-06-30
1,976,160 GBP2017-07-01 ~ 2018-06-30
Administrative Expenses
1,544,089 GBP2018-07-01 ~ 2019-06-30
1,457,288 GBP2017-07-01 ~ 2018-06-30
Operating Profit/Loss
242,180 GBP2018-07-01 ~ 2019-06-30
518,872 GBP2017-07-01 ~ 2018-06-30
Interest Payable/Similar Charges (Finance Costs)
5,831 GBP2018-07-01 ~ 2019-06-30
Profit/Loss on Ordinary Activities Before Tax
236,349 GBP2018-07-01 ~ 2019-06-30
518,872 GBP2017-07-01 ~ 2018-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
48,123 GBP2018-07-01 ~ 2019-06-30
77,011 GBP2017-07-01 ~ 2018-06-30
Profit/Loss
188,226 GBP2018-07-01 ~ 2019-06-30
441,861 GBP2017-07-01 ~ 2018-06-30
Comprehensive Income/Expense
188,226 GBP2018-07-01 ~ 2019-06-30
441,861 GBP2017-07-01 ~ 2018-06-30
Property, Plant & Equipment
346,964 GBP2019-06-30
173,888 GBP2018-06-30
Total Inventories
786,065 GBP2019-06-30
813,119 GBP2018-06-30
Debtors
2,527,134 GBP2019-06-30
1,830,799 GBP2018-06-30
Cash at bank and in hand
17,397 GBP2019-06-30
192,955 GBP2018-06-30
Current Assets
3,330,596 GBP2019-06-30
2,836,873 GBP2018-06-30
Creditors
Current
2,165,141 GBP2019-06-30
1,720,327 GBP2018-06-30
Net Current Assets/Liabilities
1,165,455 GBP2019-06-30
1,116,546 GBP2018-06-30
Total Assets Less Current Liabilities
1,512,419 GBP2019-06-30
1,290,434 GBP2018-06-30
Net Assets/Liabilities
1,455,290 GBP2019-06-30
1,267,064 GBP2018-06-30
Equity
Called up share capital
150 GBP2019-06-30
150 GBP2018-06-30
150 GBP2017-06-30
Capital redemption reserve
15 GBP2019-06-30
15 GBP2018-06-30
15 GBP2017-06-30
Retained earnings (accumulated losses)
1,455,125 GBP2019-06-30
1,266,899 GBP2018-06-30
939,038 GBP2017-06-30
Equity
1,455,290 GBP2019-06-30
1,267,064 GBP2018-06-30
939,203 GBP2017-06-30
Dividends Paid
Retained earnings (accumulated losses)
-114,000 GBP2017-07-01 ~ 2018-06-30
Dividends Paid
-114,000 GBP2017-07-01 ~ 2018-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
188,226 GBP2018-07-01 ~ 2019-06-30
441,861 GBP2017-07-01 ~ 2018-06-30
Bank Overdrafts
-282,637 GBP2019-06-30
-12,430 GBP2018-06-30
-16,409 GBP2017-06-30
Wages/Salaries
3,379,419 GBP2018-07-01 ~ 2019-06-30
3,266,391 GBP2017-07-01 ~ 2018-06-30
Social Security Costs
281,322 GBP2018-07-01 ~ 2019-06-30
275,987 GBP2017-07-01 ~ 2018-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,284 GBP2018-07-01 ~ 2019-06-30
55,038 GBP2017-07-01 ~ 2018-06-30
Staff Costs/Employee Benefits Expense
3,728,025 GBP2018-07-01 ~ 2019-06-30
3,597,416 GBP2017-07-01 ~ 2018-06-30
Average Number of Employees
1532018-07-01 ~ 2019-06-30
1482017-07-01 ~ 2018-06-30
Director Remuneration
102,880 GBP2018-07-01 ~ 2019-06-30
102,146 GBP2017-07-01 ~ 2018-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
52,564 GBP2018-07-01 ~ 2019-06-30
46,619 GBP2017-07-01 ~ 2018-06-30
Audit Fees/Expenses
7,300 GBP2018-07-01 ~ 2019-06-30
6,800 GBP2017-07-01 ~ 2018-06-30
Current Tax for the Period
14,363 GBP2018-07-01 ~ 2019-06-30
99,364 GBP2017-07-01 ~ 2018-06-30
Tax Expense/Credit at Applicable Tax Rate
44,906 GBP2018-07-01 ~ 2019-06-30
98,586 GBP2017-07-01 ~ 2018-06-30
Dividends Paid on Shares
114,000 GBP2017-07-01 ~ 2018-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
49,757 GBP2019-06-30
49,757 GBP2018-06-30
Plant and equipment
651,260 GBP2019-06-30
438,672 GBP2018-06-30
Furniture and fittings
115,271 GBP2019-06-30
109,204 GBP2018-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
49,757 GBP2019-06-30
44,782 GBP2018-06-30
Plant and equipment
362,548 GBP2019-06-30
344,943 GBP2018-06-30
Furniture and fittings
104,747 GBP2019-06-30
93,819 GBP2018-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
4,975 GBP2018-07-01 ~ 2019-06-30
Plant and equipment
17,605 GBP2018-07-01 ~ 2019-06-30
Furniture and fittings
10,928 GBP2018-07-01 ~ 2019-06-30
Property, Plant & Equipment
Plant and equipment
288,712 GBP2019-06-30
93,729 GBP2018-06-30
Furniture and fittings
10,524 GBP2019-06-30
15,385 GBP2018-06-30
Improvements to leasehold property
4,975 GBP2018-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
176,215 GBP2019-06-30
175,415 GBP2018-06-30
Computers
57,562 GBP2019-06-30
51,377 GBP2018-06-30
Property, Plant & Equipment - Gross Cost
1,050,065 GBP2019-06-30
824,425 GBP2018-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
131,027 GBP2019-06-30
115,082 GBP2018-06-30
Computers
55,022 GBP2019-06-30
51,911 GBP2018-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
703,101 GBP2019-06-30
650,537 GBP2018-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
15,945 GBP2018-07-01 ~ 2019-06-30
Computers
3,111 GBP2018-07-01 ~ 2019-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
52,564 GBP2018-07-01 ~ 2019-06-30
Property, Plant & Equipment
Motor vehicles
45,188 GBP2019-06-30
60,333 GBP2018-06-30
Computers
2,540 GBP2019-06-30
-534 GBP2018-06-30
Raw Materials
500,638 GBP2019-06-30
556,064 GBP2018-06-30
Value of work in progress
229,352 GBP2019-06-30
155,206 GBP2018-06-30
Finished Goods
56,075 GBP2019-06-30
101,849 GBP2018-06-30
Trade Debtors/Trade Receivables
Current
2,355,597 GBP2019-06-30
1,725,208 GBP2018-06-30
Other Debtors
Current
4,269 GBP2019-06-30
24,229 GBP2018-06-30
Prepayments
Current
132,375 GBP2019-06-30
70,735 GBP2018-06-30
Debtors
Current, Amounts falling due within one year
2,527,134 GBP2019-06-30
1,830,799 GBP2018-06-30
Bank Borrowings/Overdrafts
Current
282,637 GBP2019-06-30
12,430 GBP2018-06-30
Other Remaining Borrowings
Current
162,477 GBP2019-06-30
Trade Creditors/Trade Payables
Current
1,158,602 GBP2019-06-30
930,504 GBP2018-06-30
Corporation Tax Payable
Current
14,363 GBP2019-06-30
99,364 GBP2018-06-30
Other Taxation & Social Security Payable
Current
79,724 GBP2019-06-30
79,032 GBP2018-06-30
Other Creditors
Current
64,823 GBP2019-06-30
48,611 GBP2018-06-30
Accrued Liabilities
Current
166,224 GBP2019-06-30
274,911 GBP2018-06-30
Total Borrowings
Current, Amounts falling due within one year
445,114 GBP2019-06-30
12,430 GBP2018-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
157,618 GBP2019-06-30
170,737 GBP2018-06-30
Between one and five year
144,500 GBP2019-06-30
302,118 GBP2018-06-30
All periods
302,118 GBP2019-06-30
472,855 GBP2018-06-30
Total Borrowings
Secured
445,114 GBP2019-06-30
12,430 GBP2018-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
57,129 GBP2019-06-30
23,370 GBP2018-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
57,129 GBP2019-06-30
23,370 GBP2018-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120 shares2019-06-30
Class 3 ordinary share
30 shares2019-06-30
Profit/Loss
Retained earnings (accumulated losses)
188,226 GBP2018-07-01 ~ 2019-06-30