32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12021-04-01 ~ 2022-03-31
Turnover/Revenue
29,999,902 GBP2021-04-01 ~ 2022-03-31
20,164,924 GBP2020-04-01 ~ 2021-03-31
Cost of Sales
25,784,110 GBP2021-04-01 ~ 2022-03-31
17,025,026 GBP2020-04-01 ~ 2021-03-31
Gross Profit/Loss
4,215,792 GBP2021-04-01 ~ 2022-03-31
3,139,898 GBP2020-04-01 ~ 2021-03-31
Administrative Expenses
3,366,709 GBP2021-04-01 ~ 2022-03-31
2,476,126 GBP2020-04-01 ~ 2021-03-31
Operating Profit/Loss
891,559 GBP2021-04-01 ~ 2022-03-31
822,959 GBP2020-04-01 ~ 2021-03-31
Interest Payable/Similar Charges (Finance Costs)
75,736 GBP2021-04-01 ~ 2022-03-31
20,905 GBP2020-04-01 ~ 2021-03-31
Profit/Loss on Ordinary Activities Before Tax
815,823 GBP2021-04-01 ~ 2022-03-31
802,054 GBP2020-04-01 ~ 2021-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
175,953 GBP2021-04-01 ~ 2022-03-31
18,851 GBP2020-04-01 ~ 2021-03-31
Profit/Loss
639,870 GBP2021-04-01 ~ 2022-03-31
783,203 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
639,870 GBP2021-04-01 ~ 2022-03-31
783,203 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
3,709,712 GBP2022-03-31
3,707,439 GBP2021-03-31
Total Inventories
467,281 GBP2022-03-31
587,109 GBP2021-03-31
Debtors
6,675,586 GBP2022-03-31
3,094,581 GBP2021-03-31
Cash at bank and in hand
1,921,684 GBP2022-03-31
2,294,450 GBP2021-03-31
Current Assets
9,064,551 GBP2022-03-31
5,976,140 GBP2021-03-31
Creditors
Current
7,079,244 GBP2022-03-31
5,056,650 GBP2021-03-31
Net Current Assets/Liabilities
1,985,307 GBP2022-03-31
919,490 GBP2021-03-31
Total Assets Less Current Liabilities
5,695,019 GBP2022-03-31
4,626,929 GBP2021-03-31
Net Assets/Liabilities
3,527,154 GBP2022-03-31
2,931,062 GBP2021-03-31
Equity
Called up share capital
48,000 GBP2022-03-31
48,000 GBP2021-03-31
48,000 GBP2020-03-31
Capital redemption reserve
12,000 GBP2022-03-31
12,000 GBP2021-03-31
12,000 GBP2020-03-31
Retained earnings (accumulated losses)
3,467,154 GBP2022-03-31
2,871,062 GBP2021-03-31
2,107,859 GBP2020-03-31
Equity
3,527,154 GBP2022-03-31
2,931,062 GBP2021-03-31
2,167,859 GBP2020-03-31
Dividends Paid
Retained earnings (accumulated losses)
-43,778 GBP2021-04-01 ~ 2022-03-31
-20,000 GBP2020-04-01 ~ 2021-03-31
Dividends Paid
-43,778 GBP2021-04-01 ~ 2022-03-31
-20,000 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
639,870 GBP2021-04-01 ~ 2022-03-31
783,203 GBP2020-04-01 ~ 2021-03-31
Wages/Salaries
2,916,549 GBP2021-04-01 ~ 2022-03-31
2,506,429 GBP2020-04-01 ~ 2021-03-31
Social Security Costs
331,631 GBP2021-04-01 ~ 2022-03-31
254,227 GBP2020-04-01 ~ 2021-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,893 GBP2021-04-01 ~ 2022-03-31
41,773 GBP2020-04-01 ~ 2021-03-31
Staff Costs/Employee Benefits Expense
3,290,073 GBP2021-04-01 ~ 2022-03-31
2,802,429 GBP2020-04-01 ~ 2021-03-31
Average Number of Employees
732021-04-01 ~ 2022-03-31
602020-04-01 ~ 2021-03-31
Director Remuneration
307,940 GBP2021-04-01 ~ 2022-03-31
289,026 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
429,201 GBP2021-04-01 ~ 2022-03-31
191,607 GBP2020-04-01 ~ 2021-03-31
Current Tax for the Period
-107,372 GBP2021-04-01 ~ 2022-03-31
-132,566 GBP2020-04-01 ~ 2021-03-31
Tax Expense/Credit at Applicable Tax Rate
155,006 GBP2021-04-01 ~ 2022-03-31
152,390 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,085,018 GBP2022-03-31
5,070,704 GBP2021-03-31
Furniture and fittings
135,325 GBP2022-03-31
67,437 GBP2021-03-31
Motor vehicles
373,466 GBP2022-03-31
295,797 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
5,669,792 GBP2022-03-31
5,433,938 GBP2021-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-266,944 GBP2021-04-01 ~ 2022-03-31
Furniture and fittings
-277 GBP2021-04-01 ~ 2022-03-31
Motor vehicles
-39,232 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Disposals
-306,453 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,780,325 GBP2022-03-31
1,638,887 GBP2021-03-31
Furniture and fittings
47,038 GBP2022-03-31
21,350 GBP2021-03-31
Motor vehicles
131,026 GBP2022-03-31
66,262 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,960,080 GBP2022-03-31
1,726,499 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
322,955 GBP2021-04-01 ~ 2022-03-31
Furniture and fittings
25,801 GBP2021-04-01 ~ 2022-03-31
Motor vehicles
78,754 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
429,201 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-181,517 GBP2021-04-01 ~ 2022-03-31
Furniture and fittings
-113 GBP2021-04-01 ~ 2022-03-31
Motor vehicles
-13,990 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-195,620 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Plant and equipment
3,304,693 GBP2022-03-31
3,431,817 GBP2021-03-31
Furniture and fittings
88,287 GBP2022-03-31
46,087 GBP2021-03-31
Motor vehicles
242,440 GBP2022-03-31
229,535 GBP2021-03-31
Merchandise
467,281 GBP2022-03-31
587,109 GBP2021-03-31
Trade Debtors/Trade Receivables
Current
1,575,885 GBP2022-03-31
598,362 GBP2021-03-31
Amounts Owed by Group Undertakings
Current
281,818 GBP2022-03-31
Other Debtors
Current
793,006 GBP2022-03-31
516,166 GBP2021-03-31
Amount of corporation tax that is recoverable
Current
36,839 GBP2022-03-31
240,127 GBP2021-03-31
Prepayments
Current
1,945,085 GBP2022-03-31
38,967 GBP2021-03-31
Debtors
Amounts falling due within one year, Current
6,675,586 GBP2022-03-31
3,094,581 GBP2021-03-31
Bank Borrowings/Overdrafts
Current
282,413 GBP2022-03-31
60,310 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
Current
153,865 GBP2022-03-31
98,192 GBP2021-03-31
Trade Creditors/Trade Payables
Current
3,967,152 GBP2022-03-31
3,543,759 GBP2021-03-31
Other Taxation & Social Security Payable
Current
152,158 GBP2022-03-31
89,007 GBP2021-03-31
Other Creditors
Current
534,218 GBP2022-03-31
300,621 GBP2021-03-31
Accrued Liabilities/Deferred Income
Current
1,798,344 GBP2022-03-31
905,221 GBP2021-03-31
Bank Borrowings/Overdrafts
Non-current
682,234 GBP2022-03-31
1,075,578 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
Non-current
430,848 GBP2022-03-31
174,059 GBP2021-03-31
Bank Borrowings
Between two and five year, Non-current
393,073 GBP2022-03-31
793,165 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
430,848 GBP2022-03-31
174,059 GBP2021-03-31
hire purchase agreements
584,713 GBP2022-03-31
272,251 GBP2021-03-31
Bank Borrowings
Secured
964,647 GBP2022-03-31
1,135,888 GBP2021-03-31
Total Borrowings
Secured
1,549,360 GBP2022-03-31
1,408,139 GBP2021-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
729,554 GBP2022-03-31
446,230 GBP2021-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
48,000 shares2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
639,870 GBP2021-04-01 ~ 2022-03-31