32990 - Other Manufacturing N.e.c.
Turnover/Revenue
6,137,101 GBP2024-01-01 ~ 2024-12-31
6,137,819 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,109,508 GBP2024-01-01 ~ 2024-12-31
-5,072,572 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,027,593 GBP2024-01-01 ~ 2024-12-31
1,065,247 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,066,831 GBP2024-01-01 ~ 2024-12-31
-1,093,982 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
80,674 GBP2024-01-01 ~ 2024-12-31
91,177 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
63 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-25,088 GBP2024-01-01 ~ 2024-12-31
-29,101 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
55,649 GBP2024-01-01 ~ 2024-12-31
62,076 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
94,636 GBP2024-01-01 ~ 2024-12-31
46,310 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
94,636 GBP2024-01-01 ~ 2024-12-31
46,310 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
152,871 GBP2024-12-31
246,494 GBP2023-12-31
Property, Plant & Equipment
1,534,062 GBP2024-12-31
1,667,807 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
1,687,033 GBP2024-12-31
1,914,401 GBP2023-12-31
Total Inventories
89,500 GBP2024-12-31
77,125 GBP2023-12-31
Debtors
4,940,088 GBP2024-12-31
5,034,360 GBP2023-12-31
Cash at bank and in hand
464,006 GBP2024-12-31
989,392 GBP2023-12-31
Current Assets
5,493,594 GBP2024-12-31
6,100,877 GBP2023-12-31
Creditors
-997,763 GBP2024-12-31
-1,772,596 GBP2023-12-31
Net Current Assets/Liabilities
4,495,831 GBP2024-12-31
4,328,281 GBP2023-12-31
Total Assets Less Current Liabilities
6,182,864 GBP2024-12-31
6,242,682 GBP2023-12-31
Net Assets/Liabilities
5,814,205 GBP2024-12-31
5,719,569 GBP2023-12-31
Equity
Called up share capital
4,200,000 GBP2024-12-31
4,200,000 GBP2023-12-31
4,200,000 GBP2022-12-31
Revaluation reserve
118,078 GBP2024-12-31
121,253 GBP2023-12-31
124,428 GBP2022-12-31
Retained earnings (accumulated losses)
1,496,127 GBP2024-12-31
1,398,316 GBP2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
94,636 GBP2024-01-01 ~ 2024-12-31
46,310 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
139,078 GBP2024-01-01 ~ 2024-12-31
165,180 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,518,086 GBP2024-01-01 ~ 2024-12-31
1,272,271 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
172,386 GBP2024-01-01 ~ 2024-12-31
142,685 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,765 GBP2024-01-01 ~ 2024-12-31
47,571 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,754,237 GBP2024-01-01 ~ 2024-12-31
1,462,527 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
302024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Current Tax for the Period
18,882 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-20,105 GBP2024-01-01 ~ 2024-12-31
-3,116 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
13,912 GBP2024-01-01 ~ 2024-12-31
14,600 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,882,600 GBP2024-12-31
1,882,600 GBP2023-12-31
Other
74,794 GBP2024-12-31
74,794 GBP2023-12-31
Intangible Assets - Gross Cost
1,957,394 GBP2024-12-31
1,957,394 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,729,729 GBP2024-12-31
1,636,106 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,804,523 GBP2024-12-31
1,710,900 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
93,623 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
93,623 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
152,871 GBP2024-12-31
246,494 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,532,328 GBP2023-12-31
Plant and equipment
2,476,718 GBP2024-12-31
2,509,893 GBP2023-12-31
Motor vehicles
25,799 GBP2023-12-31
Furniture and fittings
191,870 GBP2024-12-31
180,972 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-34,105 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-25,799 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-4,005 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,532,328 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
503,205 GBP2023-12-31
Plant and equipment
2,023,421 GBP2024-12-31
1,962,496 GBP2023-12-31
Motor vehicles
-1 GBP2024-12-31
17,182 GBP2023-12-31
Furniture and fittings
117,764 GBP2024-12-31
101,451 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
30,646 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
82,167 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,256 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
20,191 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-21,242 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-18,439 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-3,878 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
998,477 GBP2024-12-31
Plant and equipment
453,297 GBP2024-12-31
547,397 GBP2023-12-31
Motor vehicles
1 GBP2024-12-31
8,617 GBP2023-12-31
Furniture and fittings
74,106 GBP2024-12-31
79,521 GBP2023-12-31
Land and buildings, Owned/Freehold
1,029,123 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
117,896 GBP2024-12-31
108,046 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,318,812 GBP2024-12-31
4,357,038 GBP2023-12-31
Property, Plant & Equipment - Disposals
-63,909 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
109,715 GBP2024-12-31
104,897 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,784,750 GBP2024-12-31
2,689,231 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
4,818 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,078 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,559 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
8,181 GBP2024-12-31
3,149 GBP2023-12-31
Investments in Subsidiaries
Cost valuation
100 GBP2024-12-31
100 GBP2023-12-31
Investments in Subsidiaries
100 GBP2024-12-31
100 GBP2023-12-31
Other types of inventories not specified separately
89,500 GBP2024-12-31
77,125 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,399,271 GBP2024-12-31
2,323,170 GBP2023-12-31
Prepayments/Accrued Income
Current
30,043 GBP2024-12-31
25,049 GBP2023-12-31
Other Debtors
Current
4,400 GBP2024-12-31
4,400 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,753,826 GBP2024-12-31
1,401,201 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
34,349 GBP2024-12-31
88,844 GBP2023-12-31
Trade Creditors/Trade Payables
Current
414,359 GBP2024-12-31
493,651 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Amounts owed to group undertakings
Current
65,507 GBP2024-12-31
65,507 GBP2023-12-31
Corporation Tax Payable
Current
18,882 GBP2023-12-31
Creditors
Current
997,763 GBP2024-12-31
1,772,596 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
84,995 GBP2024-12-31
119,344 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
150,000 GBP2024-12-31
250,000 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
34,349 GBP2024-12-31
88,844 GBP2023-12-31
Between one and five year
84,995 GBP2024-12-31
119,344 GBP2023-12-31
Minimum gross finance lease payments owing
119,344 GBP2024-12-31
208,188 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
119,344 GBP2024-12-31
208,188 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
133,664 GBP2024-12-31
153,769 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,520,000 shares2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,680,000 shares2024-12-31
Nominal value of allotted share capital
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31