32990 - Other Manufacturing N.e.c.
Average Number of Employees
562022-07-01 ~ 2023-06-30
492021-07-01 ~ 2022-06-30
Intangible Assets
216,923 GBP2023-06-30
51,834 GBP2022-06-30
Property, Plant & Equipment
1,856,152 GBP2023-06-30
1,717,172 GBP2022-06-30
Fixed Assets - Investments
266,000 GBP2023-06-30
236,000 GBP2022-06-30
Fixed Assets
2,339,075 GBP2023-06-30
2,005,006 GBP2022-06-30
Total Inventories
985,585 GBP2023-06-30
996,670 GBP2022-06-30
Debtors
Current
2,769,817 GBP2023-06-30
2,031,217 GBP2022-06-30
Cash at bank and in hand
501,605 GBP2023-06-30
546,625 GBP2022-06-30
Current Assets
4,257,007 GBP2023-06-30
3,574,512 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-4,795,338 GBP2023-06-30
-3,780,357 GBP2022-06-30
Net Current Assets/Liabilities
-538,331 GBP2023-06-30
-205,845 GBP2022-06-30
Total Assets Less Current Liabilities
1,800,744 GBP2023-06-30
1,799,161 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-645,993 GBP2023-06-30
-969,700 GBP2022-06-30
Net Assets/Liabilities
1,154,751 GBP2023-06-30
829,461 GBP2022-06-30
Equity
Called up share capital
1,000,000 GBP2023-06-30
1,000,000 GBP2022-06-30
1,000,000 GBP2021-07-01
Retained earnings (accumulated losses)
154,751 GBP2023-06-30
-170,539 GBP2022-06-30
-748,403 GBP2021-07-01
Equity
1,154,751 GBP2023-06-30
829,461 GBP2022-06-30
251,597 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
325,290 GBP2022-07-01 ~ 2023-06-30
577,864 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
325,290 GBP2022-07-01 ~ 2023-06-30
577,864 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
325,290 GBP2022-07-01 ~ 2023-06-30
577,864 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
325,290 GBP2022-07-01 ~ 2023-06-30
577,864 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Development expenditure
206,185 GBP2023-06-30
51,834 GBP2022-06-30
Intangible Assets - Gross Cost
216,923 GBP2023-06-30
51,834 GBP2022-06-30
Goodwill
10,738 GBP2023-06-30
Intangible Assets
Development expenditure
206,185 GBP2023-06-30
51,834 GBP2022-06-30
Goodwill
10,738 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,389,168 GBP2023-06-30
3,275,072 GBP2022-06-30
Furniture and fittings
534,768 GBP2023-06-30
395,198 GBP2022-06-30
Other
158,328 GBP2023-06-30
158,328 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
4,082,264 GBP2023-06-30
3,828,598 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,569,540 GBP2022-06-30
Furniture and fittings
384,314 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,111,426 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
32,873 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings, Owned/Freehold
6,524 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
39,595 GBP2022-07-01 ~ 2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
74,124 GBP2022-07-01 ~ 2023-06-30
Under hire purchased contracts or finance leases
75,091 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,676,537 GBP2023-06-30
Furniture and fittings
391,805 GBP2023-06-30
Other
157,770 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,226,112 GBP2023-06-30
Property, Plant & Equipment
Plant and equipment
1,712,631 GBP2023-06-30
1,705,532 GBP2022-06-30
Furniture and fittings
142,963 GBP2023-06-30
10,884 GBP2022-06-30
Other
558 GBP2023-06-30
756 GBP2022-06-30
Plant and equipment, Under hire purchased contracts or finance leases
1,151,997 GBP2023-06-30
1,227,092 GBP2022-06-30
Raw materials and consumables
259,423 GBP2023-06-30
483,504 GBP2022-06-30
Value of work in progress
137,795 GBP2023-06-30
319,926 GBP2022-06-30
Finished Goods/Goods for Resale
588,367 GBP2023-06-30
193,240 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,224,519 GBP2023-06-30
1,740,177 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
300,000 GBP2023-06-30
Prepayments/Accrued Income
Current
73,770 GBP2023-06-30
119,971 GBP2022-06-30
Debtors - Deferred Tax Asset
Current
171,528 GBP2023-06-30
171,069 GBP2022-06-30
Bank Borrowings
Current
147,861 GBP2023-06-30
146,986 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,765,038 GBP2023-06-30
1,381,384 GBP2022-06-30
Amounts owed to group undertakings
Current
185,000 GBP2022-06-30
Taxation/Social Security Payable
Current
205,017 GBP2023-06-30
75,838 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
310,294 GBP2023-06-30
252,780 GBP2022-06-30
Other Creditors
Current
50,000 GBP2023-06-30
50,000 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
807,652 GBP2023-06-30
454,618 GBP2022-06-30
Creditors
Current
4,795,338 GBP2023-06-30
3,780,357 GBP2022-06-30
Bank Borrowings
Non-current
443,586 GBP2023-06-30
440,961 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
202,407 GBP2023-06-30
478,739 GBP2022-06-30
Other Creditors
Non-current
50,000 GBP2022-06-30
Creditors
Non-current
645,993 GBP2023-06-30
969,700 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
147,861 GBP2023-06-30
146,986 GBP2022-06-30
Non-current, Between one and two years
147,862 GBP2023-06-30
146,987 GBP2022-06-30
Non-current, Between two and five year
295,724 GBP2023-06-30
293,974 GBP2022-06-30
Total Borrowings
591,447 GBP2023-06-30
587,947 GBP2022-06-30
Net Deferred Tax Liability/Asset
171,528 GBP2023-06-30
171,069 GBP2022-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
459 GBP2022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-06-30
1,000,000 shares2022-06-30
Par Value of Share
Class 1 ordinary share
1.002022-07-01 ~ 2023-06-30