32990 - Other Manufacturing N.e.c.
(expand)Gross Profit/Loss
6,361,403 GBP2022-09-01 ~ 2023-08-31
6,750,383 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
1,472,988 GBP2022-09-01 ~ 2023-08-31
1,171,206 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
4,976,118 GBP2022-09-01 ~ 2023-08-31
5,682,940 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
51,004 GBP2022-09-01 ~ 2023-08-31
7,747 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
879 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
5,026,243 GBP2022-09-01 ~ 2023-08-31
5,690,687 GBP2021-09-01 ~ 2022-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,084,102 GBP2022-09-01 ~ 2023-08-31
1,080,925 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
3,942,141 GBP2022-09-01 ~ 2023-08-31
4,609,762 GBP2021-09-01 ~ 2022-08-31
Equity
Retained earnings (accumulated losses)
4,803,580 GBP2023-08-31
3,567,767 GBP2022-08-31
3,164,333 GBP2021-08-31
Dividends Paid
Retained earnings (accumulated losses)
-2,706,328 GBP2022-09-01 ~ 2023-08-31
-4,206,328 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
10,526 GBP2023-08-31
1,312 GBP2022-08-31
Property, Plant & Equipment
1,277,259 GBP2023-08-31
700,347 GBP2022-08-31
Fixed Assets
1,287,785 GBP2023-08-31
701,659 GBP2022-08-31
Total Inventories
1,373,497 GBP2023-08-31
1,274,190 GBP2022-08-31
Debtors
2,408,856 GBP2023-08-31
2,968,853 GBP2022-08-31
Cash at bank and in hand
2,541,468 GBP2023-08-31
1,487,883 GBP2022-08-31
Current Assets
6,323,821 GBP2023-08-31
5,730,926 GBP2022-08-31
Creditors
Current
2,608,517 GBP2023-08-31
2,773,920 GBP2022-08-31
Net Current Assets/Liabilities
3,715,304 GBP2023-08-31
2,957,006 GBP2022-08-31
Total Assets Less Current Liabilities
5,003,089 GBP2023-08-31
3,658,665 GBP2022-08-31
Creditors
Non-current
-2,241 GBP2023-08-31
Net Assets/Liabilities
4,803,792 GBP2023-08-31
3,567,979 GBP2022-08-31
Equity
Called up share capital
212 GBP2023-08-31
212 GBP2022-08-31
Equity
4,803,792 GBP2023-08-31
3,567,979 GBP2022-08-31
Wages/Salaries
1,643,888 GBP2022-09-01 ~ 2023-08-31
1,771,465 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
147,438 GBP2022-09-01 ~ 2023-08-31
159,272 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
222,617 GBP2022-09-01 ~ 2023-08-31
31,328 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
2,013,943 GBP2022-09-01 ~ 2023-08-31
1,962,065 GBP2021-09-01 ~ 2022-08-31
Average number of employees in administration and support functions
62022-09-01 ~ 2023-08-31
62021-09-01 ~ 2022-08-31
Average Number of Employees
632022-09-01 ~ 2023-08-31
682021-09-01 ~ 2022-08-31
Director Remuneration
36,400 GBP2022-09-01 ~ 2023-08-31
37,293 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
248,365 GBP2022-09-01 ~ 2023-08-31
195,711 GBP2021-09-01 ~ 2022-08-31
Current Tax for the Period
977,732 GBP2022-09-01 ~ 2023-08-31
1,049,406 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
1,081,396 GBP2022-09-01 ~ 2023-08-31
1,081,231 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Net goodwill
63,000 GBP2023-08-31
63,000 GBP2022-08-31
Intangible Assets - Gross Cost
74,375 GBP2023-08-31
63,000 GBP2022-08-31
Computer software
11,375 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
63,000 GBP2023-08-31
61,688 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
63,849 GBP2023-08-31
61,688 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,312 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
2,161 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Net goodwill
1,312 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
688,838 GBP2023-08-31
659,545 GBP2022-08-31
Plant and equipment
1,742,912 GBP2023-08-31
1,447,904 GBP2022-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-380,468 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
347,730 GBP2023-08-31
287,721 GBP2022-08-31
Plant and equipment
974,431 GBP2023-08-31
1,178,860 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
63,651 GBP2022-09-01 ~ 2023-08-31
Plant and equipment
144,619 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-349,048 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Improvements to leasehold property
341,108 GBP2023-08-31
371,824 GBP2022-08-31
Plant and equipment
768,481 GBP2023-08-31
269,044 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
59,740 GBP2023-08-31
42,687 GBP2022-08-31
Motor vehicles
353,636 GBP2023-08-31
253,409 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
2,894,770 GBP2023-08-31
2,453,189 GBP2022-08-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-14,652 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-30,050 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-429,096 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
32,330 GBP2023-08-31
38,330 GBP2022-08-31
Motor vehicles
213,376 GBP2023-08-31
198,287 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,617,511 GBP2023-08-31
1,752,842 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
8,652 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
45,139 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
262,061 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-14,652 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-30,050 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-397,392 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Furniture and fittings
27,410 GBP2023-08-31
4,357 GBP2022-08-31
Motor vehicles
140,260 GBP2023-08-31
55,122 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
13,696 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
46,068 GBP2023-08-31
Merchandise
1,178,472 GBP2023-08-31
1,000,737 GBP2022-08-31
Value of work in progress
195,025 GBP2023-08-31
273,453 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
2,344,883 GBP2023-08-31
2,794,376 GBP2022-08-31
Other Debtors
Current
57,616 GBP2023-08-31
171,025 GBP2022-08-31
Amounts owed by directors
629 GBP2023-08-31
1,565 GBP2022-08-31
Amount of corporation tax that is recoverable
Current
683 GBP2023-08-31
Prepayments/Accrued Income
Current
5,045 GBP2023-08-31
1,887 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
2,408,856 GBP2023-08-31
2,968,853 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
26,894 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,388,558 GBP2023-08-31
1,586,591 GBP2022-08-31
Corporation Tax Payable
Current
501,912 GBP2023-08-31
594,692 GBP2022-08-31
Other Taxation & Social Security Payable
Current
37,216 GBP2023-08-31
49,848 GBP2022-08-31
Amount of value-added tax that is payable
363,429 GBP2023-08-31
395,605 GBP2022-08-31
Other Creditors
Current
8,353 GBP2023-08-31
7,749 GBP2022-08-31
Amounts owed to directors
2,889 GBP2023-08-31
2,309 GBP2022-08-31
Accrued Liabilities
Current
279,266 GBP2023-08-31
137,126 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
2,241 GBP2023-08-31
Between one and five year, hire purchase agreements
2,241 GBP2023-08-31
hire purchase agreements
29,135 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,088 GBP2023-08-31
138,800 GBP2022-08-31
Between one and five year
67,500 GBP2022-08-31
All periods
67,088 GBP2023-08-31
206,300 GBP2022-08-31
Net Deferred Tax Liability/Asset
197,056 GBP2023-08-31
90,686 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
197,056 GBP2023-08-31
90,686 GBP2022-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
106,370 GBP2022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-08-31
Class 2 ordinary share
11 shares2023-08-31
Class 3 ordinary share
1 shares2023-08-31
Profit/Loss
Retained earnings (accumulated losses)
3,942,141 GBP2022-09-01 ~ 2023-08-31