32990 - Other Manufacturing N.e.c.
Cost of Sales
-6,517,999 GBP2023-01-01 ~ 2023-12-31
-6,019,322 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,028,008 GBP2023-01-01 ~ 2023-12-31
-945,189 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,486,175 GBP2023-01-01 ~ 2023-12-31
-3,341,256 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
58,899 GBP2023-01-01 ~ 2023-12-31
61,974 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,005,612 GBP2023-01-01 ~ 2023-12-31
888,773 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
776,147 GBP2023-01-01 ~ 2023-12-31
775,654 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
776,147 GBP2023-01-01 ~ 2023-12-31
775,654 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
7,406 GBP2023-12-31
57,079 GBP2022-12-31
Property, Plant & Equipment
633,024 GBP2023-12-31
555,501 GBP2022-12-31
Fixed Assets
640,430 GBP2023-12-31
612,580 GBP2022-12-31
Debtors
2,403,549 GBP2023-12-31
2,587,390 GBP2022-12-31
Cash at bank and in hand
633,079 GBP2023-12-31
808,833 GBP2022-12-31
Current Assets
3,457,805 GBP2023-12-31
3,772,119 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-908,251 GBP2023-12-31
-1,332,267 GBP2022-12-31
Net Current Assets/Liabilities
2,549,554 GBP2023-12-31
2,439,852 GBP2022-12-31
Total Assets Less Current Liabilities
3,189,984 GBP2023-12-31
3,052,432 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-68,308 GBP2023-12-31
-206,903 GBP2022-12-31
Net Assets/Liabilities
3,121,676 GBP2023-12-31
2,845,529 GBP2022-12-31
Equity
Called up share capital
6 GBP2023-12-31
6 GBP2022-12-31
6 GBP2021-12-31
Share premium
13,325 GBP2023-12-31
13,325 GBP2022-12-31
13,325 GBP2021-12-31
Capital redemption reserve
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
3,108,343 GBP2023-12-31
2,832,196 GBP2022-12-31
3,006,542 GBP2021-12-31
Equity
3,121,676 GBP2023-12-31
2,845,529 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
776,147 GBP2023-01-01 ~ 2023-12-31
775,654 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-950,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-500,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,203 GBP2023-01-01 ~ 2023-12-31
14,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
482023-01-01 ~ 2023-12-31
472022-01-01 ~ 2022-12-31
Wages/Salaries
1,594,943 GBP2023-01-01 ~ 2023-12-31
1,534,592 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,976 GBP2023-01-01 ~ 2023-12-31
18,761 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,761,976 GBP2023-01-01 ~ 2023-12-31
1,706,651 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
50,000 GBP2023-01-01 ~ 2023-12-31
47,163 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
68,831 GBP2023-01-01 ~ 2023-12-31
73,307 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
3,332 GBP2022-12-31
Intangible Assets - Gross Cost
154,636 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
3,332 GBP2023-12-31
3,332 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
147,230 GBP2023-12-31
97,557 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
49,673 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
7,406 GBP2023-12-31
57,079 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
464,162 GBP2023-12-31
147,501 GBP2022-12-31
Plant and equipment
1,165,694 GBP2023-12-31
1,243,761 GBP2022-12-31
Furniture and fittings
58,914 GBP2023-12-31
39,638 GBP2022-12-31
Computers
49,861 GBP2023-12-31
46,962 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
20,451 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,738,631 GBP2023-12-31
1,498,313 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-164,129 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-619 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-20,451 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-185,199 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
121,075 GBP2023-12-31
17,404 GBP2022-12-31
Plant and equipment
906,301 GBP2023-12-31
853,479 GBP2022-12-31
Furniture and fittings
34,061 GBP2023-12-31
23,252 GBP2022-12-31
Computers
44,170 GBP2023-12-31
28,226 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
20,451 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,105,607 GBP2023-12-31
942,812 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
103,671 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
139,016 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
11,366 GBP2023-01-01 ~ 2023-12-31
Computers
15,944 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
269,997 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-62,463 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-557 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-20,451 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-83,471 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
343,087 GBP2023-12-31
130,097 GBP2022-12-31
Plant and equipment
259,393 GBP2023-12-31
390,282 GBP2022-12-31
Furniture and fittings
24,853 GBP2023-12-31
16,386 GBP2022-12-31
Computers
5,691 GBP2023-12-31
18,736 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
0 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
257,187 GBP2023-12-31
272,596 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
28,377 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
201,650 GBP2023-12-31
195,515 GBP2022-12-31
Other Debtors
Current
85,596 GBP2023-12-31
86,322 GBP2022-12-31
Prepayments/Accrued Income
Current
376,288 GBP2023-12-31
251,283 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
920,721 GBP2023-12-31
834,093 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
62,445 GBP2023-12-31
102,964 GBP2022-12-31
Trade Creditors/Trade Payables
Current
526,900 GBP2023-12-31
575,303 GBP2022-12-31
Amounts owed to group undertakings
Current
1,750 GBP2023-12-31
400,833 GBP2022-12-31
Corporation Tax Payable
Current
110,182 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
59,900 GBP2023-12-31
39,096 GBP2022-12-31
Other Creditors
Current
6,994 GBP2023-12-31
8,596 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
140,080 GBP2023-12-31
205,475 GBP2022-12-31
Creditors
Current
908,251 GBP2023-12-31
1,332,267 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
68,308 GBP2023-12-31
206,903 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
62,445 GBP2023-12-31
102,964 GBP2022-12-31
Minimum gross finance lease payments owing
130,753 GBP2023-12-31
309,867 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
487,698 GBP2023-12-31
549,255 GBP2022-12-31
Between two and five year
711,329 GBP2023-12-31
1,186,816 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,199,027 GBP2023-12-31
1,736,071 GBP2022-12-31