32990 - Other Manufacturing N.e.c.
(expand)Gross Profit/Loss
10,927,883 GBP2024-01-01 ~ 2024-12-31
9,604,498 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,991,034 GBP2024-01-01 ~ 2024-12-31
-6,315,416 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,116,060 GBP2024-01-01 ~ 2024-12-31
3,436,856 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
82,578 GBP2024-01-01 ~ 2024-12-31
13,340 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,086,862 GBP2024-01-01 ~ 2024-12-31
3,326,089 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,955,583 GBP2024-01-01 ~ 2024-12-31
3,297,088 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,735,079 GBP2024-01-01 ~ 2024-12-31
3,297,088 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment
12,342,638 GBP2024-12-31
8,887,057 GBP2023-12-31
Fixed Assets - Investments
104 GBP2024-12-31
208 GBP2023-12-31
Fixed Assets
12,342,743 GBP2024-12-31
8,887,266 GBP2023-12-31
Total Inventories
4,898,318 GBP2024-12-31
3,296,483 GBP2023-12-31
Debtors
12,209,299 GBP2024-12-31
24,591,248 GBP2023-12-31
Cash at bank and in hand
4,205,826 GBP2024-12-31
356,479 GBP2023-12-31
Current Assets
21,313,443 GBP2024-12-31
28,244,210 GBP2023-12-31
Net Current Assets/Liabilities
11,308,710 GBP2024-12-31
17,531,921 GBP2023-12-31
Total Assets Less Current Liabilities
23,651,453 GBP2024-12-31
26,419,187 GBP2023-12-31
Net Assets/Liabilities
21,254,660 GBP2024-12-31
24,350,643 GBP2023-12-31
Equity
Called up share capital
18,003 GBP2024-12-31
18,003 GBP2023-12-31
18,003 GBP2022-12-31
Revaluation reserve
4,158,096 GBP2024-12-31
1,033,950 GBP2023-12-31
1,033,950 GBP2022-12-31
Capital redemption reserve
2,001 GBP2024-12-31
2,001 GBP2023-12-31
2,001 GBP2022-12-31
Retained earnings (accumulated losses)
17,076,560 GBP2024-12-31
23,296,689 GBP2023-12-31
19,999,601 GBP2022-12-31
Equity
21,254,660 GBP2024-12-31
24,350,643 GBP2023-12-31
21,053,555 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,610,933 GBP2024-01-01 ~ 2024-12-31
3,297,088 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-8,831,062 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-8,831,062 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
4,803,643 GBP2024-01-01 ~ 2024-12-31
3,832,136 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
474,689 GBP2024-01-01 ~ 2024-12-31
388,219 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
90,277 GBP2024-01-01 ~ 2024-12-31
85,377 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,368,609 GBP2024-01-01 ~ 2024-12-31
4,305,732 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1372024-01-01 ~ 2024-12-31
1362023-01-01 ~ 2023-12-31
Director Remuneration
291,276 GBP2024-01-01 ~ 2024-12-31
240,574 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,004,655 GBP2024-01-01 ~ 2024-12-31
977,292 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
48,119 GBP2024-01-01 ~ 2024-12-31
22,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,196,236 GBP2024-01-01 ~ 2024-12-31
623,493 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,021,716 GBP2024-01-01 ~ 2024-12-31
831,522 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
8,831,062 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Net goodwill
319,996 GBP2024-12-31
1,913,658 GBP2023-12-31
Intangible assets - Disposals
Net goodwill
-1,593,662 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
319,995 GBP2024-12-31
1,913,657 GBP2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-1,593,662 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
8,140,000 GBP2024-12-31
4,480,000 GBP2023-12-31
Plant and equipment
10,783,574 GBP2024-12-31
10,278,198 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
3,660,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
276,954 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,901,578 GBP2024-12-31
5,956,171 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
945,407 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
8,140,000 GBP2024-12-31
4,480,000 GBP2023-12-31
Improvements to leasehold property
276,954 GBP2024-12-31
Plant and equipment
3,881,996 GBP2024-12-31
4,322,027 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
290,517 GBP2024-12-31
290,517 GBP2023-12-31
Motor vehicles
77,083 GBP2024-12-31
59,717 GBP2023-12-31
Computers
98,655 GBP2024-12-31
98,122 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
19,666,783 GBP2024-12-31
15,206,554 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-24 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-24 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
3,660,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
262,553 GBP2024-12-31
222,343 GBP2023-12-31
Motor vehicles
61,803 GBP2024-12-31
59,698 GBP2023-12-31
Computers
98,211 GBP2024-12-31
81,285 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,324,145 GBP2024-12-31
6,319,497 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
40,210 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
2,112 GBP2024-01-01 ~ 2024-12-31
Computers
16,926 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,004,655 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-7 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
27,964 GBP2024-12-31
68,174 GBP2023-12-31
Motor vehicles
15,280 GBP2024-12-31
19 GBP2023-12-31
Computers
444 GBP2024-12-31
16,837 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
104 GBP2024-12-31
208 GBP2023-12-31
Investments in Group Undertakings
104 GBP2024-12-31
208 GBP2023-12-31
Raw Materials
3,117,600 GBP2024-12-31
2,165,347 GBP2023-12-31
Value of work in progress
652,859 GBP2024-12-31
523,736 GBP2023-12-31
Finished Goods
1,127,859 GBP2024-12-31
607,400 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
9,176,815 GBP2024-12-31
9,418,832 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
283,515 GBP2024-12-31
492,559 GBP2023-12-31
Other Debtors
Current
2,539,202 GBP2024-12-31
6,127,587 GBP2023-12-31
Prepayments/Accrued Income
Current
209,767 GBP2024-12-31
308,333 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
12,209,299 GBP2024-12-31
24,591,248 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
496,529 GBP2024-12-31
469,049 GBP2023-12-31
Trade Creditors/Trade Payables
Current
7,121,938 GBP2024-12-31
5,324,821 GBP2023-12-31
Amounts owed to group undertakings
Current
18,119 GBP2024-12-31
104 GBP2023-12-31
Corporation Tax Payable
Current
951,138 GBP2024-12-31
2,466,222 GBP2023-12-31
Other Taxation & Social Security Payable
Current
143,309 GBP2024-12-31
107,776 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
775,990 GBP2024-12-31
1,231,434 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
809,166 GBP2024-12-31
1,273,789 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
469,049 GBP2023-12-31
Between one and five year, hire purchase agreements
1,273,789 GBP2023-12-31
hire purchase agreements
1,305,695 GBP2024-12-31
1,742,838 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
800,374 GBP2024-12-31
780,000 GBP2023-12-31
Between one and five year
2,235,035 GBP2024-12-31
2,990,000 GBP2023-12-31
All periods
3,035,409 GBP2024-12-31
3,770,000 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
707,123 GBP2024-12-31
772,080 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,587,627 GBP2024-12-31
772,080 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,001 shares2024-12-31
Class 2 ordinary share
6,001 shares2024-12-31
Class 3 ordinary share
6,001 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,955,583 GBP2024-01-01 ~ 2024-12-31