32990 - Other Manufacturing N.e.c.
(expand)Par Value of Share
Class 2 ordinary share
12023-09-01 ~ 2024-08-31
Class 3 ordinary share
12023-09-01 ~ 2024-08-31
Turnover/Revenue
16,824,931 GBP2023-09-01 ~ 2024-08-31
18,178,241 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
11,141,978 GBP2023-09-01 ~ 2024-08-31
11,816,838 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
5,682,953 GBP2023-09-01 ~ 2024-08-31
6,361,403 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
1,724,164 GBP2023-09-01 ~ 2024-08-31
1,472,988 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
4,073,376 GBP2023-09-01 ~ 2024-08-31
4,976,118 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
144,999 GBP2023-09-01 ~ 2024-08-31
51,004 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
3,721 GBP2023-09-01 ~ 2024-08-31
879 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
4,214,654 GBP2023-09-01 ~ 2024-08-31
5,026,243 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,065,810 GBP2023-09-01 ~ 2024-08-31
1,084,102 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
3,148,844 GBP2023-09-01 ~ 2024-08-31
3,942,141 GBP2022-09-01 ~ 2023-08-31
Equity
Retained earnings (accumulated losses)
6,696,096 GBP2024-08-31
4,803,580 GBP2023-08-31
3,348,839 GBP2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-1,256,328 GBP2023-09-01 ~ 2024-08-31
-2,706,328 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
8,286 GBP2024-08-31
10,526 GBP2023-08-31
Property, Plant & Equipment
1,150,804 GBP2024-08-31
1,277,259 GBP2023-08-31
Fixed Assets
1,159,090 GBP2024-08-31
1,287,785 GBP2023-08-31
Total Inventories
1,293,644 GBP2024-08-31
1,373,497 GBP2023-08-31
Debtors
2,500,130 GBP2024-08-31
2,408,856 GBP2023-08-31
Cash at bank and in hand
5,155,983 GBP2024-08-31
2,541,468 GBP2023-08-31
Current Assets
8,949,757 GBP2024-08-31
6,323,821 GBP2023-08-31
Creditors
Current
3,293,238 GBP2024-08-31
2,608,517 GBP2023-08-31
Net Current Assets/Liabilities
5,656,519 GBP2024-08-31
3,715,304 GBP2023-08-31
Total Assets Less Current Liabilities
6,815,609 GBP2024-08-31
5,003,089 GBP2023-08-31
Creditors
Non-current
-2,241 GBP2023-08-31
Net Assets/Liabilities
6,696,308 GBP2024-08-31
4,803,792 GBP2023-08-31
Equity
Called up share capital
212 GBP2024-08-31
212 GBP2023-08-31
Equity
6,696,308 GBP2024-08-31
4,803,792 GBP2023-08-31
Wages/Salaries
1,768,232 GBP2023-09-01 ~ 2024-08-31
1,643,888 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
160,677 GBP2023-09-01 ~ 2024-08-31
147,438 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
271,483 GBP2023-09-01 ~ 2024-08-31
222,617 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
2,200,392 GBP2023-09-01 ~ 2024-08-31
2,013,943 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
632023-09-01 ~ 2024-08-31
632022-09-01 ~ 2023-08-31
Director Remuneration
42,184 GBP2023-09-01 ~ 2024-08-31
36,400 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
307,956 GBP2023-09-01 ~ 2024-08-31
248,365 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
18,000 GBP2023-09-01 ~ 2024-08-31
12,000 GBP2022-09-01 ~ 2023-08-31
Current Tax for the Period
1,143,565 GBP2023-09-01 ~ 2024-08-31
977,732 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
1,053,664 GBP2023-09-01 ~ 2024-08-31
1,081,396 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Net goodwill
63,000 GBP2024-08-31
63,000 GBP2023-08-31
Computer software
13,425 GBP2024-08-31
11,375 GBP2023-08-31
Intangible Assets - Gross Cost
76,425 GBP2024-08-31
74,375 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
63,000 GBP2024-08-31
63,000 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
68,139 GBP2024-08-31
63,849 GBP2023-08-31
Intangible Assets - Increase From Amortisation Charge for Year
4,290 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
700,659 GBP2024-08-31
688,838 GBP2023-08-31
Plant and equipment
1,896,017 GBP2024-08-31
1,742,912 GBP2023-08-31
Property, Plant & Equipment - Disposals
Plant and equipment
-19,750 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
400,073 GBP2024-08-31
347,730 GBP2023-08-31
Plant and equipment
1,167,542 GBP2024-08-31
974,431 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
52,343 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
212,861 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-19,750 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Improvements to leasehold property
300,586 GBP2024-08-31
341,108 GBP2023-08-31
Plant and equipment
728,475 GBP2024-08-31
768,481 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
70,930 GBP2024-08-31
59,740 GBP2023-08-31
Motor vehicles
353,636 GBP2024-08-31
353,636 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
3,070,886 GBP2024-08-31
2,894,770 GBP2023-08-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-575 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Disposals
-20,325 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
45,843 GBP2024-08-31
32,330 GBP2023-08-31
Motor vehicles
256,980 GBP2024-08-31
213,376 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,920,082 GBP2024-08-31
1,617,511 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
14,088 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
43,604 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
322,896 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-575 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,325 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Furniture and fittings
25,087 GBP2024-08-31
27,410 GBP2023-08-31
Motor vehicles
96,656 GBP2024-08-31
140,260 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
14,940 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
28,636 GBP2024-08-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
31,128 GBP2024-08-31
Motor vehicles, Under hire purchased contracts or finance leases
46,068 GBP2023-08-31
Merchandise
1,110,804 GBP2024-08-31
1,178,472 GBP2023-08-31
Value of work in progress
182,840 GBP2024-08-31
195,025 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
2,435,218 GBP2024-08-31
2,344,883 GBP2023-08-31
Other Debtors
Current
55,191 GBP2024-08-31
57,616 GBP2023-08-31
Amounts owed by directors
629 GBP2023-08-31
Amount of corporation tax that is recoverable
Current
683 GBP2024-08-31
683 GBP2023-08-31
Prepayments/Accrued Income
Current
9,038 GBP2024-08-31
5,045 GBP2023-08-31
Debtors
Current, Amounts falling due within one year
2,500,130 GBP2024-08-31
2,408,856 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
2,241 GBP2024-08-31
26,894 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,768,195 GBP2024-08-31
1,388,558 GBP2023-08-31
Corporation Tax Payable
Current
463,666 GBP2024-08-31
501,912 GBP2023-08-31
Other Taxation & Social Security Payable
Current
45,393 GBP2024-08-31
37,216 GBP2023-08-31
Amount of value-added tax that is payable
434,976 GBP2024-08-31
363,429 GBP2023-08-31
Other Creditors
Current
12,278 GBP2024-08-31
8,353 GBP2023-08-31
Amounts owed to directors
3,776 GBP2024-08-31
2,889 GBP2023-08-31
Accrued Liabilities
Current
562,713 GBP2024-08-31
279,266 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
2,241 GBP2023-08-31
hire purchase agreements
2,241 GBP2024-08-31
29,135 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
150,000 GBP2024-08-31
67,088 GBP2023-08-31
Between one and five year
636,781 GBP2024-08-31
More than five year
808,405 GBP2024-08-31
All periods
1,595,186 GBP2024-08-31
67,088 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
119,301 GBP2024-08-31
197,056 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-08-31
Class 2 ordinary share
11 shares2024-08-31
Class 3 ordinary share
1 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
3,148,844 GBP2023-09-01 ~ 2024-08-31