32990 - Other Manufacturing N.e.c.
(expand)Intangible Assets
134 GBP2024-12-31
1,904 GBP2023-12-31
Property, Plant & Equipment
4,168,056 GBP2024-12-31
2,979,128 GBP2023-12-31
Fixed Assets
4,168,190 GBP2024-12-31
2,981,032 GBP2023-12-31
Total Inventories
5,256,103 GBP2024-12-31
3,588,262 GBP2023-12-31
Debtors
Non-current
941,150 GBP2024-12-31
795,000 GBP2023-12-31
Current
7,367,995 GBP2024-12-31
8,467,440 GBP2023-12-31
Cash at bank and in hand
903,704 GBP2024-12-31
1,120,425 GBP2023-12-31
Current Assets
14,468,952 GBP2024-12-31
13,971,127 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,685,873 GBP2024-12-31
Net Current Assets/Liabilities
5,783,079 GBP2024-12-31
6,859,364 GBP2023-12-31
Total Assets Less Current Liabilities
9,951,269 GBP2024-12-31
9,840,396 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,065,968 GBP2023-12-31
Net Assets/Liabilities
7,810,353 GBP2024-12-31
7,566,003 GBP2023-12-31
Equity
Called up share capital
408 GBP2024-12-31
454 GBP2023-12-31
454 GBP2023-01-01
Capital redemption reserve
492 GBP2024-12-31
446 GBP2023-12-31
446 GBP2023-01-01
Retained earnings (accumulated losses)
7,809,453 GBP2024-12-31
7,565,103 GBP2023-12-31
4,518,962 GBP2023-01-01
Equity
7,810,353 GBP2024-12-31
7,566,003 GBP2023-12-31
4,519,862 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,254,350 GBP2024-01-01 ~ 2024-12-31
3,086,141 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,254,350 GBP2024-01-01 ~ 2024-12-31
3,086,141 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,254,350 GBP2024-01-01 ~ 2024-12-31
3,086,141 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
-46 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-2,010,000 GBP2024-01-01 ~ 2024-12-31
-40,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-2,010,000 GBP2024-01-01 ~ 2024-12-31
-40,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-40,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-40,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
826,935 GBP2024-01-01 ~ 2024-12-31
680,493 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
903,704 GBP2024-12-31
1,120,425 GBP2023-12-31
1,330,130 GBP2023-01-01
Audit Fees/Expenses
39,700 GBP2024-01-01 ~ 2024-12-31
36,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,848,137 GBP2024-01-01 ~ 2024-12-31
6,157,988 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
709,122 GBP2024-01-01 ~ 2024-12-31
671,169 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,696,468 GBP2024-01-01 ~ 2024-12-31
6,932,624 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
963,344 GBP2024-01-01 ~ 2024-12-31
1,066,870 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
244,022 GBP2024-01-01 ~ 2024-12-31
165,597 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
733,783 GBP2024-01-01 ~ 2024-12-31
1,021,306 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
17,397 GBP2024-12-31
17,397 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
17,263 GBP2024-12-31
15,493 GBP2023-12-31
Intangible Assets
Development expenditure
134 GBP2024-12-31
1,904 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,854,118 GBP2024-12-31
4,526,343 GBP2023-12-31
Motor vehicles
682,690 GBP2024-12-31
453,040 GBP2023-12-31
Furniture and fittings
491,692 GBP2024-12-31
351,688 GBP2023-12-31
Computers
291,238 GBP2024-12-31
320,902 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,675,994 GBP2024-12-31
5,814,874 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-40,000 GBP2024-01-01 ~ 2024-12-31
Computers
-166,115 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-206,115 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,171,666 GBP2023-12-31
Motor vehicles
107,826 GBP2023-12-31
Furniture and fittings
232,495 GBP2023-12-31
Computers
237,626 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,835,746 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
20,471 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
75,400 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
66,531 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
426,181 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
269,605 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
131,149 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
400,754 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-13,333 GBP2024-01-01 ~ 2024-12-31
Computers
-141,410 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-154,743 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,601,641 GBP2024-12-31
Motor vehicles
246,113 GBP2024-12-31
Furniture and fittings
307,895 GBP2024-12-31
Computers
171,780 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,507,938 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
3,252,477 GBP2024-12-31
2,354,677 GBP2023-12-31
Motor vehicles
436,577 GBP2024-12-31
345,214 GBP2023-12-31
Furniture and fittings
183,797 GBP2024-12-31
119,193 GBP2023-12-31
Computers
119,458 GBP2024-12-31
83,276 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
2,441,526 GBP2024-12-31
1,848,129 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
394,311 GBP2024-12-31
286,881 GBP2023-12-31
Raw materials and consumables
81,399 GBP2024-12-31
Finished Goods/Goods for Resale
5,174,704 GBP2024-12-31
3,588,262 GBP2023-12-31
Other Debtors
Non-current
941,150 GBP2024-12-31
795,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,142,955 GBP2024-12-31
5,046,820 GBP2023-12-31
Other Debtors
Current
307,937 GBP2024-12-31
687,399 GBP2023-12-31
Prepayments/Accrued Income
Current
1,876,534 GBP2024-12-31
2,733,221 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
40,569 GBP2024-12-31
Bank Borrowings
Current
1,244,761 GBP2024-12-31
889,961 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,667,403 GBP2024-12-31
644,876 GBP2023-12-31
Corporation Tax Payable
Current
281,385 GBP2024-12-31
396,754 GBP2023-12-31
Taxation/Social Security Payable
Current
1,606,298 GBP2024-12-31
584,580 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
640,982 GBP2024-12-31
631,347 GBP2023-12-31
Other Creditors
Current
56,321 GBP2024-12-31
27,401 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
546,495 GBP2024-12-31
621,838 GBP2023-12-31
Creditors
Current
8,685,873 GBP2024-12-31
7,111,763 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,246,469 GBP2024-12-31
1,065,968 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,244,761 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
1,244,761 GBP2024-12-31
Total Borrowings
1,244,761 GBP2024-12-31
889,961 GBP2023-12-31
Minimum gross finance lease payments owing
2,192,292 GBP2024-12-31
1,872,709 GBP2023-12-31
Net Deferred Tax Liability/Asset
-894,447 GBP2024-12-31
-650,425 GBP2023-12-31
-484,828 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-244,022 GBP2024-01-01 ~ 2024-12-31
-165,597 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-901,763 GBP2024-12-31
-653,028 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
408 shares2024-12-31
454 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,055,264 GBP2024-12-31
873,141 GBP2023-12-31
Between one and five year
2,207,800 GBP2024-12-31
1,562,631 GBP2023-12-31
More than five year
1,100,000 GBP2024-12-31
1,375,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,363,064 GBP2024-12-31
3,810,772 GBP2023-12-31