32990 - Other Manufacturing N.e.c.
Turnover/Revenue
13,070,559 GBP2023-01-01 ~ 2023-12-31
13,335,085 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,497,188 GBP2023-01-01 ~ 2023-12-31
-7,774,903 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,573,371 GBP2023-01-01 ~ 2023-12-31
5,560,182 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,173,853 GBP2023-01-01 ~ 2023-12-31
-3,095,731 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,434,518 GBP2023-01-01 ~ 2023-12-31
2,499,451 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-3,415 GBP2023-01-01 ~ 2023-12-31
-4,327 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,431,103 GBP2023-01-01 ~ 2023-12-31
2,495,124 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,069,442 GBP2023-01-01 ~ 2023-12-31
2,287,786 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
6,554,003 GBP2023-12-31
4,734,561 GBP2022-12-31
3,646,775 GBP2021-12-31
Dividends Paid
-250,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-1,200,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,117,391 GBP2023-12-31
2,810,576 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
3,117,392 GBP2023-12-31
2,810,577 GBP2022-12-31
Total Inventories
6,389,118 GBP2023-12-31
5,242,009 GBP2022-12-31
Debtors
534,547 GBP2023-12-31
571,151 GBP2022-12-31
Cash at bank and in hand
1,129,343 GBP2023-12-31
1,385,176 GBP2022-12-31
Current Assets
8,053,008 GBP2023-12-31
7,198,336 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,233,762 GBP2023-12-31
-2,928,233 GBP2022-12-31
Net Current Assets/Liabilities
5,819,246 GBP2023-12-31
4,270,103 GBP2022-12-31
Total Assets Less Current Liabilities
8,936,638 GBP2023-12-31
7,080,680 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-55,587 GBP2022-12-31
Net Assets/Liabilities
8,533,410 GBP2023-12-31
6,713,968 GBP2022-12-31
Equity
Called up share capital
1,979,407 GBP2023-12-31
1,979,407 GBP2022-12-31
Equity
8,533,410 GBP2023-12-31
6,713,968 GBP2022-12-31
Audit Fees/Expenses
11,000 GBP2023-01-01 ~ 2023-12-31
10,400 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
922023-01-01 ~ 2023-12-31
932022-01-01 ~ 2022-12-31
Wages/Salaries
2,985,905 GBP2023-01-01 ~ 2023-12-31
2,732,092 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
267,976 GBP2023-01-01 ~ 2023-12-31
251,341 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,027 GBP2023-01-01 ~ 2023-12-31
54,027 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,313,908 GBP2023-01-01 ~ 2023-12-31
3,037,460 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
156,841 GBP2023-01-01 ~ 2023-12-31
154,704 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
92,103 GBP2023-01-01 ~ 2023-12-31
45,099 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,462,412 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,462,412 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,691,691 GBP2023-12-31
2,503,331 GBP2022-12-31
Plant and equipment
3,329,485 GBP2023-12-31
2,819,081 GBP2022-12-31
Furniture and fittings
462,489 GBP2023-12-31
380,413 GBP2022-12-31
Computers
1,073,465 GBP2023-12-31
1,009,562 GBP2022-12-31
Motor vehicles
124,970 GBP2023-12-31
124,970 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,682,100 GBP2023-12-31
6,837,357 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
728,056 GBP2023-12-31
593,958 GBP2022-12-31
Plant and equipment
2,368,384 GBP2023-12-31
2,087,706 GBP2022-12-31
Furniture and fittings
366,243 GBP2023-12-31
308,842 GBP2022-12-31
Computers
978,142 GBP2023-12-31
916,732 GBP2022-12-31
Motor vehicles
123,884 GBP2023-12-31
119,543 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,564,709 GBP2023-12-31
4,026,781 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
134,098 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
280,678 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
57,401 GBP2023-01-01 ~ 2023-12-31
Computers
61,410 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
4,341 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
537,928 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,963,635 GBP2023-12-31
1,909,373 GBP2022-12-31
Plant and equipment
961,101 GBP2023-12-31
731,375 GBP2022-12-31
Furniture and fittings
96,246 GBP2023-12-31
71,571 GBP2022-12-31
Computers
95,323 GBP2023-12-31
92,830 GBP2022-12-31
Motor vehicles
1,086 GBP2023-12-31
5,427 GBP2022-12-31
Raw materials and consumables
3,978,843 GBP2023-12-31
3,169,205 GBP2022-12-31
Value of work in progress
1,198,793 GBP2023-12-31
1,362,172 GBP2022-12-31
Finished Goods/Goods for Resale
1,211,482 GBP2023-12-31
710,632 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
225,538 GBP2023-12-31
325,245 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
28,451 GBP2023-12-31
10,225 GBP2022-12-31
Other Debtors
Current
158,399 GBP2023-12-31
120,705 GBP2022-12-31
Prepayments/Accrued Income
Current
122,159 GBP2023-12-31
114,976 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
534,547 GBP2023-12-31
571,151 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
55,587 GBP2023-12-31
60,640 GBP2022-12-31
Trade Creditors/Trade Payables
Current
553,111 GBP2023-12-31
747,971 GBP2022-12-31
Amounts owed to group undertakings
Current
61,172 GBP2023-12-31
139,453 GBP2022-12-31
Corporation Tax Payable
Current
208,386 GBP2023-12-31
22,786 GBP2022-12-31
Other Taxation & Social Security Payable
Current
66,509 GBP2023-12-31
65,174 GBP2022-12-31
Other Creditors
Current
14,620 GBP2023-12-31
14,286 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
303,519 GBP2023-12-31
180,428 GBP2022-12-31
Creditors
Current
2,233,762 GBP2023-12-31
2,928,233 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
55,587 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
55,587 GBP2023-12-31
60,640 GBP2022-12-31
Minimum gross finance lease payments owing
55,587 GBP2023-12-31
116,227 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
24,000 GBP2023-12-31
24,000 GBP2022-12-31