32990 - Other Manufacturing N.e.c.
Average Number of Employees
02022-01-01 ~ 2022-12-31
02021-01-01 ~ 2021-12-31
Turnover/Revenue
19,509,000 GBP2022-01-01 ~ 2022-12-31
20,096,000 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-15,385,000 GBP2022-01-01 ~ 2022-12-31
-16,037,000 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,124,000 GBP2022-01-01 ~ 2022-12-31
4,059,000 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-3,718,000 GBP2022-01-01 ~ 2022-12-31
-3,983,000 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-278,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
268,000 GBP2022-01-01 ~ 2022-12-31
308,000 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
2,791,000 GBP2022-12-31
2,551,000 GBP2021-12-31
2,376,000 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
240,000 GBP2022-01-01 ~ 2022-12-31
175,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
1,709,000 GBP2022-12-31
1,988,000 GBP2021-12-31
Property, Plant & Equipment
2,321,000 GBP2022-12-31
2,004,000 GBP2021-12-31
Fixed Assets
4,030,000 GBP2022-12-31
3,992,000 GBP2021-12-31
Total Inventories
3,589,000 GBP2022-12-31
2,874,000 GBP2021-12-31
Debtors
Current
15,071,000 GBP2022-12-31
16,000,000 GBP2021-12-31
Cash at bank and in hand
14,000 GBP2022-12-31
50,000 GBP2021-12-31
Current Assets
18,674,000 GBP2022-12-31
18,924,000 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-7,326,000 GBP2022-12-31
-7,883,000 GBP2021-12-31
Net Current Assets/Liabilities
11,348,000 GBP2022-12-31
11,041,000 GBP2021-12-31
Total Assets Less Current Liabilities
15,378,000 GBP2022-12-31
15,033,000 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-12,173,000 GBP2022-12-31
-12,173,000 GBP2021-12-31
Net Assets/Liabilities
2,791,000 GBP2022-12-31
2,551,000 GBP2021-12-31
Equity
2,791,000 GBP2022-12-31
2,551,000 GBP2021-12-31
Wages/Salaries
9,303,000 GBP2022-01-01 ~ 2022-12-31
9,124,000 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
884,000 GBP2022-01-01 ~ 2022-12-31
752,000 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
10,507,000 GBP2022-01-01 ~ 2022-12-31
10,163,000 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
80,000 GBP2022-01-01 ~ 2022-12-31
119,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
268,000 GBP2022-01-01 ~ 2022-12-31
308,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
51,000 GBP2022-01-01 ~ 2022-12-31
59,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
5,556,000 GBP2022-12-31
5,556,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,847,000 GBP2022-12-31
3,568,000 GBP2021-12-31
Intangible Assets
Goodwill
1,709,000 GBP2022-12-31
1,988,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,299,000 GBP2022-12-31
7,046,000 GBP2021-12-31
Furniture and fittings
878,000 GBP2022-12-31
876,000 GBP2021-12-31
Other
519,000 GBP2022-12-31
189,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
8,958,000 GBP2022-12-31
8,373,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,280,000 GBP2021-12-31
Furniture and fittings
827,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,369,000 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
248,000 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
20,000 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
268,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,528,000 GBP2022-12-31
Furniture and fittings
847,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,637,000 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
1,771,000 GBP2022-12-31
1,766,000 GBP2021-12-31
Furniture and fittings
31,000 GBP2022-12-31
49,000 GBP2021-12-31
Other
519,000 GBP2022-12-31
189,000 GBP2021-12-31
Raw materials and consumables
2,460,000 GBP2022-12-31
1,966,000 GBP2021-12-31
Value of work in progress
1,129,000 GBP2022-12-31
908,000 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
42,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
14,769,000 GBP2022-12-31
15,984,000 GBP2021-12-31
Other Debtors
Current
38,000 GBP2022-12-31
1,000 GBP2021-12-31
Prepayments/Accrued Income
Current
222,000 GBP2022-12-31
15,000 GBP2021-12-31
Cash and Cash Equivalents
14,000 GBP2022-12-31
50,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
790,000 GBP2022-12-31
1,707,000 GBP2021-12-31
Amounts owed to group undertakings
Current
4,627,000 GBP2022-12-31
5,260,000 GBP2021-12-31
Taxation/Social Security Payable
Current
171,000 GBP2022-12-31
222,000 GBP2021-12-31
Other Creditors
Current
53,000 GBP2022-12-31
58,000 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,685,000 GBP2022-12-31
636,000 GBP2021-12-31
Creditors
Current
7,326,000 GBP2022-12-31
7,883,000 GBP2021-12-31
Other Remaining Borrowings
Non-current
12,173,000 GBP2022-12-31
12,173,000 GBP2021-12-31
Net Deferred Tax Liability/Asset
-414,000 GBP2022-12-31
-309,000 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-105,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-414,000 GBP2022-12-31
-309,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
395,000 GBP2022-12-31
395,000 GBP2021-12-31
Between one and five year
1,580,000 GBP2022-12-31
1,580,000 GBP2021-12-31
More than five year
1,350,000 GBP2022-12-31
1,745,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,325,000 GBP2022-12-31
3,720,000 GBP2021-12-31