32990 - Other Manufacturing N.e.c.
(expand)Fixed Assets
2,981,032 GBP2023-12-31
2,164,470 GBP2022-12-31
Total Inventories
3,588,262 GBP2023-12-31
4,400,403 GBP2022-12-31
Debtors
Non-current
795,000 GBP2023-12-31
Current
8,467,440 GBP2023-12-31
5,837,088 GBP2022-12-31
Cash at bank and in hand
1,120,425 GBP2023-12-31
1,330,130 GBP2022-12-31
Current Assets
13,971,127 GBP2023-12-31
11,567,621 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,111,763 GBP2023-12-31
-6,938,015 GBP2022-12-31
Net Current Assets/Liabilities
6,859,364 GBP2023-12-31
4,629,606 GBP2022-12-31
Total Assets Less Current Liabilities
9,840,396 GBP2023-12-31
6,794,076 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,065,968 GBP2023-12-31
-1,218,430 GBP2022-12-31
Net Assets/Liabilities
7,566,003 GBP2023-12-31
4,519,862 GBP2022-12-31
Equity
Called up share capital
454 GBP2023-12-31
454 GBP2022-12-31
454 GBP2022-01-01
Capital redemption reserve
446 GBP2023-12-31
446 GBP2022-12-31
446 GBP2022-01-01
Retained earnings (accumulated losses)
7,565,103 GBP2023-12-31
4,518,962 GBP2022-12-31
3,444,555 GBP2022-01-01
Equity
7,566,003 GBP2023-12-31
4,519,862 GBP2022-12-31
3,445,455 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,086,141 GBP2023-01-01 ~ 2023-12-31
1,609,049 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,086,141 GBP2023-01-01 ~ 2023-12-31
1,609,049 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,086,141 GBP2023-01-01 ~ 2023-12-31
1,609,049 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-40,000 GBP2023-01-01 ~ 2023-12-31
-534,642 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-40,000 GBP2023-01-01 ~ 2023-12-31
-534,642 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-40,000 GBP2023-01-01 ~ 2023-12-31
-534,642 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-40,000 GBP2023-01-01 ~ 2023-12-31
-534,642 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
680,493 GBP2023-01-01 ~ 2023-12-31
591,551 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,120,425 GBP2023-12-31
1,330,130 GBP2022-12-31
409,481 GBP2022-01-01
Audit Fees/Expenses
36,000 GBP2023-01-01 ~ 2023-12-31
33,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,157,988 GBP2023-01-01 ~ 2023-12-31
4,543,629 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
671,169 GBP2023-01-01 ~ 2023-12-31
431,722 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,932,624 GBP2023-01-01 ~ 2023-12-31
5,047,867 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,066,870 GBP2023-01-01 ~ 2023-12-31
661,280 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
165,597 GBP2023-01-01 ~ 2023-12-31
75,006 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,021,306 GBP2023-01-01 ~ 2023-12-31
411,012 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
17,397 GBP2023-12-31
17,397 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
15,493 GBP2023-12-31
13,723 GBP2022-12-31
Intangible Assets
Development expenditure
1,904 GBP2023-12-31
3,674 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,526,343 GBP2023-12-31
3,416,121 GBP2022-12-31
Motor vehicles
453,040 GBP2023-12-31
249,110 GBP2022-12-31
Furniture and fittings
351,688 GBP2023-12-31
267,341 GBP2022-12-31
Computers
320,902 GBP2023-12-31
309,028 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,814,874 GBP2023-12-31
4,370,614 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-10,256 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-4,396 GBP2023-01-01 ~ 2023-12-31
Computers
-48,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-63,252 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,712,247 GBP2022-12-31
Motor vehicles
27,717 GBP2022-12-31
Furniture and fittings
187,856 GBP2022-12-31
Computers
235,726 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,209,818 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
108,704 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
8,335 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
44,731 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
50,500 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
252,131 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
356,588 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
71,774 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
428,362 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,873 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-92 GBP2023-01-01 ~ 2023-12-31
Computers
-48,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-54,565 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
2,835,746 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
2,354,677 GBP2023-12-31
1,703,874 GBP2022-12-31
Motor vehicles
345,214 GBP2023-12-31
221,393 GBP2022-12-31
Furniture and fittings
119,193 GBP2023-12-31
79,485 GBP2022-12-31
Computers
83,276 GBP2023-12-31
73,302 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
1,848,129 GBP2023-12-31
1,482,494 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
286,881 GBP2023-12-31
221,393 GBP2022-12-31
Finished Goods/Goods for Resale
3,588,262 GBP2023-12-31
4,400,403 GBP2022-12-31
Other Debtors
Non-current
795,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,046,820 GBP2023-12-31
4,107,943 GBP2022-12-31
Other Debtors
Current
687,399 GBP2023-12-31
268,987 GBP2022-12-31
Prepayments/Accrued Income
Current
2,733,221 GBP2023-12-31
1,460,158 GBP2022-12-31
Bank Borrowings
Current
889,961 GBP2023-12-31
2,345,777 GBP2022-12-31
Trade Creditors/Trade Payables
Current
644,876 GBP2023-12-31
1,037,079 GBP2022-12-31
Corporation Tax Payable
Current
396,754 GBP2023-12-31
283,223 GBP2022-12-31
Taxation/Social Security Payable
Current
584,580 GBP2023-12-31
410,820 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
631,347 GBP2023-12-31
460,665 GBP2022-12-31
Other Creditors
Current
27,401 GBP2023-12-31
301,948 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
621,838 GBP2023-12-31
188,169 GBP2022-12-31
Creditors
Current
7,111,763 GBP2023-12-31
6,938,015 GBP2022-12-31
Bank Borrowings
Non-current
138,882 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,065,968 GBP2023-12-31
1,079,548 GBP2022-12-31
Creditors
Non-current
1,065,968 GBP2023-12-31
1,218,430 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
889,961 GBP2023-12-31
2,345,777 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
889,961 GBP2023-12-31
2,345,777 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
138,882 GBP2022-12-31
Total Borrowings
889,961 GBP2023-12-31
2,484,659 GBP2022-12-31
Minimum gross finance lease payments owing
1,872,709 GBP2023-12-31
1,540,213 GBP2022-12-31
Net Deferred Tax Liability/Asset
-650,425 GBP2023-12-31
-484,828 GBP2022-12-31
-409,822 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-165,597 GBP2023-01-01 ~ 2023-12-31
-75,006 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-650,425 GBP2023-12-31
-484,828 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
454 shares2023-12-31
454 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
598,141 GBP2023-12-31
595,619 GBP2022-12-31
Between one and five year
462,631 GBP2023-12-31
779,571 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,060,772 GBP2023-12-31
1,375,190 GBP2022-12-31