32990 - Other Manufacturing N.e.c.
Cost of Sales
-21,072,141 GBP2024-01-01 ~ 2024-12-31
-22,515,912 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,153,487 GBP2024-01-01 ~ 2024-12-31
-1,622,784 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-14,247,393 GBP2024-01-01 ~ 2024-12-31
-16,185,244 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
192,691 GBP2024-01-01 ~ 2024-12-31
9,835,153 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
14,098,621 GBP2024-12-31
16,024,522 GBP2023-12-31
Property, Plant & Equipment
744,384 GBP2024-12-31
815,875 GBP2023-12-31
Fixed Assets - Investments
642,178 GBP2024-12-31
642,178 GBP2023-12-31
Fixed Assets
15,485,183 GBP2024-12-31
17,482,575 GBP2023-12-31
Debtors
10,257,632 GBP2024-12-31
14,290,819 GBP2023-12-31
Cash at bank and in hand
2,061,828 GBP2024-12-31
2,020,101 GBP2023-12-31
Current Assets
27,713,818 GBP2024-12-31
31,883,975 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,373,853 GBP2023-12-31
Net Current Assets/Liabilities
22,263,853 GBP2024-12-31
24,510,122 GBP2023-12-31
Total Assets Less Current Liabilities
37,749,036 GBP2024-12-31
41,992,697 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-10,635,206 GBP2024-12-31
Net Assets/Liabilities
26,361,369 GBP2024-12-31
37,367,396 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Other miscellaneous reserve
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Retained earnings (accumulated losses)
25,361,368 GBP2024-12-31
36,367,395 GBP2023-12-31
26,532,242 GBP2022-12-31
Equity
26,361,369 GBP2024-12-31
37,367,396 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
192,691 GBP2024-01-01 ~ 2024-12-31
9,835,153 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-11,198,718 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
30,000 GBP2024-01-01 ~ 2024-12-31
25,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2182024-01-01 ~ 2024-12-31
2362023-01-01 ~ 2023-12-31
Wages/Salaries
8,619,440 GBP2024-01-01 ~ 2024-12-31
8,331,911 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
559,878 GBP2024-01-01 ~ 2024-12-31
298,089 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,033,868 GBP2024-01-01 ~ 2024-12-31
9,385,968 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
307,363 GBP2024-01-01 ~ 2024-12-31
186,672 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,263 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,221,459 GBP2024-01-01 ~ 2024-12-31
13,487,218 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
17,859,013 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,760,392 GBP2024-12-31
1,834,491 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,925,901 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
222,872 GBP2023-12-31
Plant and equipment
1,728,354 GBP2024-12-31
1,640,818 GBP2023-12-31
Furniture and fittings
582,571 GBP2024-12-31
549,769 GBP2023-12-31
Motor vehicles
305,081 GBP2024-12-31
249,446 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,838,878 GBP2024-12-31
2,662,905 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-95,824 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-95,824 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
90,237 GBP2023-12-31
Plant and equipment
1,474,311 GBP2024-12-31
1,289,751 GBP2023-12-31
Furniture and fittings
323,434 GBP2024-12-31
269,101 GBP2023-12-31
Motor vehicles
182,928 GBP2024-12-31
197,941 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,094,494 GBP2024-12-31
1,847,030 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
184,560 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
54,333 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
79,681 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
342,158 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-94,694 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-94,694 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
254,043 GBP2024-12-31
351,067 GBP2023-12-31
Furniture and fittings
259,137 GBP2024-12-31
280,668 GBP2023-12-31
Motor vehicles
122,153 GBP2024-12-31
51,505 GBP2023-12-31
Finished Goods/Goods for Resale
15,394,358 GBP2024-12-31
15,573,055 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,211,975 GBP2024-12-31
4,770,031 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
910,388 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,176,730 GBP2024-12-31
8,337,022 GBP2023-12-31
Other Debtors
Current
813,294 GBP2024-12-31
856,511 GBP2023-12-31
Prepayments/Accrued Income
Current
89,995 GBP2024-12-31
327,255 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,114,550 GBP2024-12-31
2,379,221 GBP2023-12-31
Amounts owed to group undertakings
Current
617,741 GBP2024-12-31
948,396 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
530,299 GBP2023-12-31
Other Taxation & Social Security Payable
Current
372,065 GBP2024-12-31
358,368 GBP2023-12-31
Other Creditors
Current
11,700 GBP2024-12-31
16,500 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,333,909 GBP2024-12-31
3,141,069 GBP2023-12-31
Amounts owed to group undertakings
Non-current
10,635,206 GBP2024-12-31
4,387,018 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
413,807 GBP2024-12-31
386,417 GBP2023-12-31
Between two and five year
1,240,589 GBP2024-12-31
973,273 GBP2023-12-31
More than five year
3,088,699 GBP2024-12-31
3,088,699 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,743,095 GBP2024-12-31
4,448,389 GBP2023-12-31
Trade Creditors/Trade Payables
-6,485,186 GBP2023-12-31