32990 - Other Manufacturing N.e.c.
Average Number of Employees
902023-01-01 ~ 2023-12-31
842022-01-01 ~ 2022-12-31
Intangible Assets
43,850 GBP2023-12-31
87,700 GBP2022-12-31
Property, Plant & Equipment
510,830 GBP2023-12-31
591,294 GBP2022-12-31
Fixed Assets
554,680 GBP2023-12-31
678,994 GBP2022-12-31
Total Inventories
997,868 GBP2023-12-31
1,295,702 GBP2022-12-31
Debtors
Current
1,083,701 GBP2023-12-31
1,642,291 GBP2022-12-31
Cash at bank and in hand
281,480 GBP2023-12-31
461,470 GBP2022-12-31
Current Assets
2,363,049 GBP2023-12-31
3,399,463 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,057,761 GBP2023-12-31
-1,060,787 GBP2022-12-31
Net Current Assets/Liabilities
1,305,288 GBP2023-12-31
2,338,676 GBP2022-12-31
Total Assets Less Current Liabilities
1,859,968 GBP2023-12-31
3,017,670 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-127,435 GBP2023-12-31
-195,280 GBP2022-12-31
Net Assets/Liabilities
1,613,280 GBP2023-12-31
2,684,805 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
1,613,180 GBP2023-12-31
2,684,705 GBP2022-12-31
Equity
1,613,280 GBP2023-12-31
2,684,805 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
877,000 GBP2023-12-31
877,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
833,150 GBP2023-12-31
789,300 GBP2022-12-31
Intangible Assets
Goodwill
43,850 GBP2023-12-31
87,700 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,946,192 GBP2023-12-31
1,921,775 GBP2022-12-31
Motor vehicles
436,012 GBP2023-12-31
436,012 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,382,204 GBP2023-12-31
2,357,787 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,468,659 GBP2022-12-31
Motor vehicles
297,833 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,766,492 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
70,337 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
34,545 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
104,882 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,538,996 GBP2023-12-31
Motor vehicles
332,378 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,871,374 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
407,196 GBP2023-12-31
453,116 GBP2022-12-31
Motor vehicles
103,634 GBP2023-12-31
138,179 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
231,188 GBP2023-12-31
271,986 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
27,155 GBP2023-12-31
36,207 GBP2022-12-31
Under hire purchased contracts or finance leases
258,343 GBP2023-12-31
308,193 GBP2022-12-31
Raw materials and consumables
997,868 GBP2023-12-31
1,295,702 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
812,683 GBP2023-12-31
1,121,432 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
12,073 GBP2023-12-31
304,431 GBP2022-12-31
Other Debtors
Current
104,250 GBP2023-12-31
40,562 GBP2022-12-31
Prepayments/Accrued Income
Current
154,695 GBP2023-12-31
175,866 GBP2022-12-31
Bank Overdrafts
-115,671 GBP2023-12-31
Cash and Cash Equivalents
165,809 GBP2023-12-31
461,470 GBP2022-12-31
Bank Overdrafts
Current
115,671 GBP2023-12-31
Trade Creditors/Trade Payables
Current
465,093 GBP2023-12-31
460,389 GBP2022-12-31
Amounts owed to group undertakings
Current
127,287 GBP2023-12-31
27,287 GBP2022-12-31
Corporation Tax Payable
Current
202 GBP2023-12-31
225,221 GBP2022-12-31
Taxation/Social Security Payable
Current
205,039 GBP2023-12-31
191,834 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
67,845 GBP2023-12-31
72,880 GBP2022-12-31
Other Creditors
Current
683 GBP2023-12-31
58,500 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
75,941 GBP2023-12-31
24,676 GBP2022-12-31
Creditors
Current
1,057,761 GBP2023-12-31
1,060,787 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
127,435 GBP2023-12-31
195,280 GBP2022-12-31
Creditors
Non-current
127,435 GBP2023-12-31
195,280 GBP2022-12-31
Minimum gross finance lease payments owing
195,280 GBP2023-12-31
268,160 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
192,000 GBP2023-12-31
196,716 GBP2022-12-31
Between one and five year
768,000 GBP2023-12-31
768,000 GBP2022-12-31
More than five year
1,651,726 GBP2023-12-31
1,843,726 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,611,726 GBP2023-12-31
2,808,442 GBP2022-12-31