32990 - Other Manufacturing N.e.c.
Average Number of Employees
572022-01-01 ~ 2022-12-31
532021-01-01 ~ 2021-12-31
Turnover/Revenue
7,509,065 GBP2022-01-01 ~ 2022-12-31
7,102,783 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-4,041,272 GBP2022-01-01 ~ 2022-12-31
-3,720,193 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
3,467,793 GBP2022-01-01 ~ 2022-12-31
3,382,590 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-656,052 GBP2022-01-01 ~ 2022-12-31
-572,849 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,370,799 GBP2022-01-01 ~ 2022-12-31
-1,425,039 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,440,942 GBP2022-01-01 ~ 2022-12-31
1,396,538 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,196 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,446,138 GBP2022-01-01 ~ 2022-12-31
1,396,538 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,552,882 GBP2022-01-01 ~ 2022-12-31
1,145,284 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,561,742 GBP2022-12-31
1,556,360 GBP2021-12-31
Fixed Assets - Investments
402 GBP2022-12-31
402 GBP2021-12-31
Fixed Assets
1,562,144 GBP2022-12-31
1,556,762 GBP2021-12-31
Total Inventories
1,537,572 GBP2022-12-31
1,487,987 GBP2021-12-31
Debtors
Current
1,801,358 GBP2022-12-31
1,334,198 GBP2021-12-31
Cash at bank and in hand
9,581,276 GBP2022-12-31
8,453,727 GBP2021-12-31
Current Assets
12,920,206 GBP2022-12-31
11,275,912 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,105,791 GBP2022-12-31
-2,008,997 GBP2021-12-31
Net Current Assets/Liabilities
10,814,415 GBP2022-12-31
9,266,915 GBP2021-12-31
Total Assets Less Current Liabilities
12,376,559 GBP2022-12-31
10,823,677 GBP2021-12-31
Net Assets/Liabilities
12,365,609 GBP2022-12-31
10,812,727 GBP2021-12-31
Equity
Called up share capital
500,000 GBP2022-12-31
500,000 GBP2021-12-31
500,000 GBP2021-01-01
Retained earnings (accumulated losses)
11,865,609 GBP2022-12-31
10,312,727 GBP2021-12-31
9,167,443 GBP2021-01-01
Equity
12,365,609 GBP2022-12-31
10,812,727 GBP2021-12-31
9,667,443 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,552,882 GBP2022-01-01 ~ 2022-12-31
1,145,284 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,552,882 GBP2022-01-01 ~ 2022-12-31
1,145,284 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,552,882 GBP2022-01-01 ~ 2022-12-31
1,145,284 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
91,159 GBP2022-01-01 ~ 2022-12-31
81,622 GBP2021-01-01 ~ 2021-12-31
Cash and Cash Equivalents
9,581,276 GBP2022-12-31
8,453,727 GBP2021-12-31
7,161,638 GBP2021-01-01
Audit Fees/Expenses
35,014 GBP2022-01-01 ~ 2022-12-31
31,020 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,176,148 GBP2022-01-01 ~ 2022-12-31
1,963,441 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
172,166 GBP2022-01-01 ~ 2022-12-31
146,052 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,428,287 GBP2022-01-01 ~ 2022-12-31
2,179,825 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
476,114 GBP2022-01-01 ~ 2022-12-31
402,946 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
274,766 GBP2022-01-01 ~ 2022-12-31
265,342 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
471,003 GBP2022-12-31
425,553 GBP2021-12-31
Furniture and fittings
330,914 GBP2022-12-31
279,823 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
3,126,333 GBP2022-12-31
3,029,792 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
258,314 GBP2021-12-31
Furniture and fittings
231,193 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,473,432 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
21,033 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
30,126 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
91,159 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
279,347 GBP2022-12-31
Furniture and fittings
261,319 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,564,591 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
191,656 GBP2022-12-31
167,239 GBP2021-12-31
Furniture and fittings
69,595 GBP2022-12-31
48,630 GBP2021-12-31
Raw materials and consumables
1,347,640 GBP2022-12-31
1,249,171 GBP2021-12-31
Value of work in progress
59,288 GBP2022-12-31
57,244 GBP2021-12-31
Finished Goods/Goods for Resale
130,644 GBP2022-12-31
181,572 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,542,575 GBP2022-12-31
1,263,756 GBP2021-12-31
Other Debtors
Current
689 GBP2022-12-31
4,071 GBP2021-12-31
Prepayments/Accrued Income
Current
70,598 GBP2022-12-31
66,371 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
187,496 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,041,055 GBP2022-12-31
787,344 GBP2021-12-31
Amounts owed to group undertakings
Current
774,153 GBP2022-12-31
774,153 GBP2021-12-31
Corporation Tax Payable
Current
88,238 GBP2021-12-31
Taxation/Social Security Payable
Current
108,587 GBP2022-12-31
92,840 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
181,996 GBP2022-12-31
266,422 GBP2021-12-31
Creditors
Current
2,105,791 GBP2022-12-31
2,008,997 GBP2021-12-31
Net Deferred Tax Liability/Asset
-10,950 GBP2022-12-31
-10,950 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-10,950 GBP2022-12-31
-10,950 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2022-12-31
500,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31