32990 - Other Manufacturing N.e.c.
Turnover/Revenue
11,605,172 GBP2023-07-01 ~ 2024-06-30
20,121,480 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-10,566,677 GBP2023-07-01 ~ 2024-06-30
-17,372,766 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
1,038,495 GBP2023-07-01 ~ 2024-06-30
2,748,714 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-2,123,015 GBP2023-07-01 ~ 2024-06-30
-2,342,320 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-1,084,520 GBP2023-07-01 ~ 2024-06-30
406,394 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
213 GBP2023-07-01 ~ 2024-06-30
213 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
-21,042 GBP2023-07-01 ~ 2024-06-30
-20,621 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-1,108,228 GBP2023-07-01 ~ 2024-06-30
386,992 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-968,591 GBP2023-07-01 ~ 2024-06-30
305,362 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
-968,591 GBP2023-07-01 ~ 2024-06-30
305,362 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
522,369 GBP2024-06-30
582,260 GBP2023-06-30
Fixed Assets
522,369 GBP2024-06-30
582,260 GBP2023-06-30
Total Inventories
1,436,470 GBP2024-06-30
1,831,725 GBP2023-06-30
Debtors
2,450,985 GBP2024-06-30
4,046,803 GBP2023-06-30
Cash at bank and in hand
19,792 GBP2024-06-30
117,369 GBP2023-06-30
Current Assets
3,907,247 GBP2024-06-30
5,995,897 GBP2023-06-30
Creditors
-2,520,293 GBP2024-06-30
-3,573,401 GBP2023-06-30
Net Current Assets/Liabilities
1,386,954 GBP2024-06-30
2,422,496 GBP2023-06-30
Total Assets Less Current Liabilities
1,909,323 GBP2024-06-30
3,004,756 GBP2023-06-30
Net Assets/Liabilities
1,805,870 GBP2024-06-30
2,774,461 GBP2023-06-30
Equity
Called up share capital
150 GBP2024-06-30
150 GBP2023-06-30
150 GBP2022-06-30
Capital redemption reserve
15 GBP2024-06-30
15 GBP2023-06-30
15 GBP2022-06-30
Retained earnings (accumulated losses)
1,805,705 GBP2024-06-30
2,774,296 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-968,591 GBP2023-07-01 ~ 2024-06-30
305,362 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
119,895 GBP2023-07-01 ~ 2024-06-30
100,022 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
8,500 GBP2023-07-01 ~ 2024-06-30
9,200 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
4,210,744 GBP2023-07-01 ~ 2024-06-30
5,646,335 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
382,302 GBP2023-07-01 ~ 2024-06-30
525,451 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
82,307 GBP2023-07-01 ~ 2024-06-30
107,959 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
4,675,353 GBP2023-07-01 ~ 2024-06-30
6,279,745 GBP2022-07-01 ~ 2023-06-30
Average number of employees in administration and support functions
162023-07-01 ~ 2024-06-30
172022-07-01 ~ 2023-06-30
Average Number of Employees
2122023-07-01 ~ 2024-06-30
1932022-07-01 ~ 2023-06-30
Current Tax for the Period
69,584 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-277,057 GBP2023-07-01 ~ 2024-06-30
96,748 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
795,791 GBP2024-06-30
776,924 GBP2023-06-30
Motor vehicles
243,367 GBP2024-06-30
219,596 GBP2023-06-30
Furniture and fittings
134,678 GBP2024-06-30
132,389 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-13,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
340,473 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
590,278 GBP2024-06-30
535,641 GBP2023-06-30
Motor vehicles
168,876 GBP2024-06-30
150,714 GBP2023-06-30
Furniture and fittings
128,068 GBP2024-06-30
122,636 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
54,637 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
26,283 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
5,432 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-8,121 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
103,079 GBP2024-06-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
237,394 GBP2024-06-30
Plant and equipment
205,513 GBP2024-06-30
241,283 GBP2023-06-30
Motor vehicles
74,491 GBP2024-06-30
68,882 GBP2023-06-30
Furniture and fittings
6,610 GBP2024-06-30
9,753 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Computers
90,326 GBP2024-06-30
88,307 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
1,604,635 GBP2024-06-30
1,552,752 GBP2023-06-30
Property, Plant & Equipment - Disposals
-13,000 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
91,965 GBP2024-06-30
86,399 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,082,266 GBP2024-06-30
970,492 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
5,566 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
119,895 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,121 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Computers
-1,639 GBP2024-06-30
1,908 GBP2023-06-30
Raw Materials
1,249,871 GBP2024-06-30
1,378,179 GBP2023-06-30
Finished Goods
94,391 GBP2024-06-30
189,444 GBP2023-06-30
Value of work in progress
92,208 GBP2024-06-30
264,102 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,133,086 GBP2024-06-30
3,656,184 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
21,961 GBP2024-06-30
21,235 GBP2023-06-30
Trade Creditors/Trade Payables
Current
680,763 GBP2024-06-30
1,151,069 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
60,000 GBP2024-06-30
60,000 GBP2023-06-30
Other Remaining Borrowings
Current
23,169 GBP2023-06-30
Corporation Tax Payable
Current
41,608 GBP2024-06-30
187,280 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
481,862 GBP2024-06-30
834,520 GBP2023-06-30
Creditors
Current
2,520,293 GBP2024-06-30
3,573,401 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
48,453 GBP2024-06-30
45,242 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
55,000 GBP2024-06-30
115,000 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
21,961 GBP2024-06-30
21,235 GBP2023-06-30
Between one and five year
48,453 GBP2024-06-30
45,242 GBP2023-06-30
Minimum gross finance lease payments owing
70,414 GBP2024-06-30
66,477 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
70,414 GBP2024-06-30
66,477 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
70,053 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120 shares2024-06-30
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
30 shares2024-06-30