32990 - Other Manufacturing N.e.c.
Turnover/Revenue
6,137,819 GBP2023-01-01 ~ 2023-12-31
6,035,251 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,073,003 GBP2023-01-01 ~ 2023-12-31
-4,894,866 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,064,816 GBP2023-01-01 ~ 2023-12-31
1,140,385 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,093,551 GBP2023-01-01 ~ 2023-12-31
-990,903 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
23 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
62,076 GBP2023-01-01 ~ 2023-12-31
253,797 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
46,309 GBP2023-01-01 ~ 2023-12-31
289,479 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
46,309 GBP2023-01-01 ~ 2023-12-31
289,479 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
246,494 GBP2023-12-31
340,117 GBP2022-12-31
Property, Plant & Equipment
1,667,805 GBP2023-12-31
1,716,099 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
1,914,399 GBP2023-12-31
2,056,316 GBP2022-12-31
Total Inventories
77,125 GBP2023-12-31
77,125 GBP2022-12-31
Debtors
Current
5,034,360 GBP2023-12-31
5,086,425 GBP2022-12-31
Cash at bank and in hand
989,392 GBP2023-12-31
310,944 GBP2022-12-31
Current Assets
6,100,877 GBP2023-12-31
5,474,494 GBP2022-12-31
Net Current Assets/Liabilities
4,328,282 GBP2023-12-31
4,178,684 GBP2022-12-31
Total Assets Less Current Liabilities
6,242,681 GBP2023-12-31
6,235,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-369,344 GBP2023-12-31
-404,856 GBP2022-12-31
Net Assets/Liabilities
5,719,568 GBP2023-12-31
5,673,259 GBP2022-12-31
Equity
Called up share capital
4,200,000 GBP2023-12-31
4,200,000 GBP2022-12-31
4,200,000 GBP2021-12-31
Revaluation reserve
121,253 GBP2023-12-31
124,428 GBP2022-12-31
127,603 GBP2021-12-31
Retained earnings (accumulated losses)
1,398,315 GBP2023-12-31
1,348,831 GBP2022-12-31
1,056,177 GBP2021-12-31
Equity
5,719,568 GBP2023-12-31
5,673,259 GBP2022-12-31
5,383,780 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
46,309 GBP2023-01-01 ~ 2023-12-31
289,479 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
49,484 GBP2023-01-01 ~ 2023-12-31
292,654 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
164,748 GBP2023-01-01 ~ 2023-12-31
156,003 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,272,271 GBP2023-01-01 ~ 2023-12-31
1,124,627 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
142,685 GBP2023-01-01 ~ 2023-12-31
129,670 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,462,527 GBP2023-01-01 ~ 2023-12-31
1,297,415 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
282023-01-01 ~ 2023-12-31
282022-01-01 ~ 2022-12-31
Audit Fees/Expenses
5,400 GBP2023-01-01 ~ 2023-12-31
4,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,115 GBP2023-01-01 ~ 2023-12-31
71,061 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
14,600 GBP2023-01-01 ~ 2023-12-31
48,221 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,882,600 GBP2023-12-31
1,882,600 GBP2022-12-31
Other
74,794 GBP2023-12-31
74,794 GBP2022-12-31
Intangible Assets - Gross Cost
1,957,394 GBP2023-12-31
1,957,394 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,636,106 GBP2023-12-31
1,542,483 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,710,900 GBP2023-12-31
1,617,277 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
93,623 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
93,623 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
246,494 GBP2023-12-31
340,117 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,532,328 GBP2023-12-31
1,532,328 GBP2022-12-31
Tools/Equipment for furniture and fittings
289,018 GBP2023-12-31
383,825 GBP2022-12-31
Motor vehicles
25,799 GBP2023-12-31
26,549 GBP2022-12-31
Other
2,509,893 GBP2023-12-31
2,718,414 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,357,038 GBP2023-12-31
4,661,116 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-200,223 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-750 GBP2023-01-01 ~ 2023-12-31
Other
-238,447 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-439,420 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
503,205 GBP2023-12-31
472,558 GBP2022-12-31
Tools/Equipment for furniture and fittings
206,348 GBP2023-12-31
371,579 GBP2022-12-31
Motor vehicles
17,183 GBP2023-12-31
14,744 GBP2022-12-31
Other
1,962,497 GBP2023-12-31
2,086,136 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,689,233 GBP2023-12-31
2,945,017 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
30,647 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
34,630 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,873 GBP2023-01-01 ~ 2023-12-31
Other
96,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
164,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-199,861 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-434 GBP2023-01-01 ~ 2023-12-31
Other
-220,671 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-420,966 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,029,123 GBP2023-12-31
1,059,770 GBP2022-12-31
Tools/Equipment for furniture and fittings
82,670 GBP2023-12-31
12,246 GBP2022-12-31
Motor vehicles
8,616 GBP2023-12-31
11,805 GBP2022-12-31
Other
547,396 GBP2023-12-31
632,278 GBP2022-12-31
Investments in Subsidiaries
100 GBP2023-12-31
100 GBP2022-12-31
Cost valuation
100 GBP2022-12-31
Other types of inventories not specified separately
77,125 GBP2023-12-31
77,125 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
2,323,170 GBP2023-12-31
2,005,316 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
4,400 GBP2023-12-31
23,829 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,034,360 GBP2023-12-31
5,086,425 GBP2022-12-31
Cash and Cash Equivalents
989,392 GBP2023-12-31
310,944 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
188,844 GBP2023-12-31
207,478 GBP2022-12-31
Trade Creditors/Trade Payables
493,651 GBP2023-12-31
432,977 GBP2022-12-31
Amounts Owed to Related Parties
65,507 GBP2023-12-31
65,507 GBP2022-12-31
Taxation/Social Security Payable
246,881 GBP2023-12-31
37,225 GBP2022-12-31
Other Creditors
741,103 GBP2023-12-31
531,295 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
369,344 GBP2023-12-31
404,856 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
153,769 GBP2023-12-31
156,885 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,520,000 shares2023-12-31
2,520,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,680,000 shares2023-12-31
1,680,000 shares2022-12-31
Number of Shares Issued (Fully Paid)
4,200,000 shares2023-12-31
4,200,000 shares2022-12-31
Nominal value of allotted share capital
4,200,000 GBP2023-01-01 ~ 2023-12-31
4,200,000 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Non-current
250,000 GBP2023-12-31
350,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
119,344 GBP2023-12-31
54,856 GBP2022-12-31
Total Borrowings
Non-current
369,344 GBP2023-12-31
404,856 GBP2022-12-31
Bank Borrowings
Current
100,000 GBP2023-12-31
141,504 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
88,844 GBP2023-12-31
65,974 GBP2022-12-31
Total Borrowings
Current
188,844 GBP2023-12-31
207,478 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
88,844 GBP2023-12-31
65,974 GBP2022-12-31
Minimum gross finance lease payments owing
208,188 GBP2023-12-31
120,830 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,961 GBP2022-12-31