32990 - Other Manufacturing N.e.c.
Turnover/Revenue
10,493,158 GBP2024-04-01 ~ 2025-03-31
12,694,449 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
6,504,078 GBP2024-04-01 ~ 2025-03-31
9,122,677 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
3,989,080 GBP2024-04-01 ~ 2025-03-31
3,571,772 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
3,117,831 GBP2024-04-01 ~ 2025-03-31
2,899,637 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
871,249 GBP2024-04-01 ~ 2025-03-31
672,835 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
25,791 GBP2024-04-01 ~ 2025-03-31
14,015 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
310 GBP2024-04-01 ~ 2025-03-31
Profit/Loss on Ordinary Activities Before Tax
896,730 GBP2024-04-01 ~ 2025-03-31
686,850 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
206,110 GBP2024-04-01 ~ 2025-03-31
290,107 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
690,620 GBP2024-04-01 ~ 2025-03-31
396,743 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
690,620 GBP2024-04-01 ~ 2025-03-31
396,743 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
842,453 GBP2025-03-31
894,455 GBP2024-03-31
Total Inventories
1,457,619 GBP2025-03-31
1,777,006 GBP2024-03-31
Debtors
2,330,303 GBP2025-03-31
1,692,684 GBP2024-03-31
Cash at bank and in hand
1,328,402 GBP2025-03-31
1,015,811 GBP2024-03-31
Current Assets
5,116,324 GBP2025-03-31
4,485,501 GBP2024-03-31
Creditors
Current
2,409,199 GBP2025-03-31
2,033,752 GBP2024-03-31
Net Current Assets/Liabilities
2,707,125 GBP2025-03-31
2,451,749 GBP2024-03-31
Total Assets Less Current Liabilities
3,549,578 GBP2025-03-31
3,346,204 GBP2024-03-31
Creditors
Non-current
-60,327 GBP2025-03-31
Net Assets/Liabilities
3,315,465 GBP2025-03-31
3,124,845 GBP2024-03-31
Equity
Called up share capital
112 GBP2025-03-31
112 GBP2024-03-31
112 GBP2023-03-31
Retained earnings (accumulated losses)
3,315,353 GBP2025-03-31
3,124,733 GBP2024-03-31
2,727,990 GBP2023-03-31
Equity
3,315,465 GBP2025-03-31
3,124,845 GBP2024-03-31
2,728,102 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
690,620 GBP2024-04-01 ~ 2025-03-31
396,743 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2024-04-01 ~ 2025-03-31
Dividends Paid
-500,000 GBP2024-04-01 ~ 2025-03-31
Wages/Salaries
2,125,931 GBP2024-04-01 ~ 2025-03-31
2,064,576 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,145 GBP2024-04-01 ~ 2025-03-31
32,096 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,159,076 GBP2024-04-01 ~ 2025-03-31
2,096,672 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
782024-04-01 ~ 2025-03-31
782023-04-01 ~ 2024-03-31
Director Remuneration
9,100 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
139,297 GBP2024-04-01 ~ 2025-03-31
115,628 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
253,683 GBP2024-04-01 ~ 2025-03-31
142,663 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
224,183 GBP2024-04-01 ~ 2025-03-31
171,713 GBP2023-04-01 ~ 2024-03-31
Dividends paid as a final distribution
500,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
472,328 GBP2025-03-31
472,328 GBP2024-03-31
Plant and equipment
420,891 GBP2025-03-31
416,326 GBP2024-03-31
Furniture and fittings
96,382 GBP2025-03-31
95,807 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
218,927 GBP2025-03-31
171,645 GBP2024-03-31
Plant and equipment
193,144 GBP2025-03-31
151,344 GBP2024-03-31
Furniture and fittings
69,016 GBP2025-03-31
59,424 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
47,282 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
41,800 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
9,592 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
253,401 GBP2025-03-31
300,683 GBP2024-03-31
Plant and equipment
227,747 GBP2025-03-31
264,982 GBP2024-03-31
Furniture and fittings
27,366 GBP2025-03-31
36,383 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
294,172 GBP2025-03-31
251,658 GBP2024-03-31
Computers
152,375 GBP2025-03-31
137,290 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,436,148 GBP2025-03-31
1,373,409 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-139,983 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-139,983 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
29,021 GBP2025-03-31
27,162 GBP2024-03-31
Computers
83,587 GBP2025-03-31
69,379 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
593,695 GBP2025-03-31
478,954 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
26,415 GBP2024-04-01 ~ 2025-03-31
Computers
14,208 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,297 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-24,556 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,556 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
265,151 GBP2025-03-31
224,496 GBP2024-03-31
Computers
68,788 GBP2025-03-31
67,911 GBP2024-03-31
Merchandise
800,200 GBP2025-03-31
982,015 GBP2024-03-31
Value of work in progress
657,419 GBP2025-03-31
794,991 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
986,753 GBP2025-03-31
630,834 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
1,189,750 GBP2025-03-31
958,271 GBP2024-03-31
Other Debtors
Current
18,379 GBP2025-03-31
Prepayments/Accrued Income
Current
135,421 GBP2025-03-31
103,579 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
2,330,303 GBP2025-03-31
Amounts falling due within one year, Current
1,692,684 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
30,163 GBP2025-03-31
Trade Creditors/Trade Payables
Current
1,642,991 GBP2025-03-31
1,551,951 GBP2024-03-31
Corporation Tax Payable
Current
158,890 GBP2025-03-31
-146,661 GBP2024-03-31
Other Taxation & Social Security Payable
Current
57,549 GBP2025-03-31
51,616 GBP2024-03-31
Other Creditors
Current
90,754 GBP2025-03-31
122,637 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
42,567 GBP2025-03-31
42,567 GBP2024-03-31
Accrued Liabilities
Current
226,170 GBP2025-03-31
226,170 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
60,327 GBP2025-03-31
Current, hire purchase agreements, Amounts falling due within one year
30,163 GBP2025-03-31
Between one and five year, hire purchase agreements
60,327 GBP2025-03-31
hire purchase agreements
90,490 GBP2025-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
173,786 GBP2025-03-31
221,359 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
690,620 GBP2024-04-01 ~ 2025-03-31