32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
53,054,605 GBP2023-01-01 ~ 2023-12-31
46,058,760 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
22,515,912 GBP2023-01-01 ~ 2023-12-31
21,088,142 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
30,538,693 GBP2023-01-01 ~ 2023-12-31
24,970,618 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,622,784 GBP2023-01-01 ~ 2023-12-31
1,532,196 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
16,185,244 GBP2023-01-01 ~ 2023-12-31
12,345,058 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
13,021,876 GBP2023-01-01 ~ 2023-12-31
18,109,460 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
13,487,218 GBP2023-01-01 ~ 2023-12-31
18,109,460 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
3,652,065 GBP2023-01-01 ~ 2023-12-31
3,441,365 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
9,835,153 GBP2023-01-01 ~ 2023-12-31
14,668,095 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
16,024,522 GBP2023-12-31
48,790 GBP2022-12-31
Property, Plant & Equipment
815,875 GBP2023-12-31
407,211 GBP2022-12-31
Fixed Assets - Investments
642,178 GBP2023-12-31
25,074,665 GBP2022-12-31
Fixed Assets
17,482,575 GBP2023-12-31
25,530,666 GBP2022-12-31
Total Inventories
15,573,055 GBP2023-12-31
9,713,089 GBP2022-12-31
Debtors
17,360,783 GBP2023-12-31
10,436,247 GBP2022-12-31
Cash at bank and in hand
2,020,101 GBP2023-12-31
2,040,557 GBP2022-12-31
Current Assets
34,953,939 GBP2023-12-31
22,189,893 GBP2022-12-31
Creditors
Current
10,443,817 GBP2023-12-31
10,315,685 GBP2022-12-31
Net Current Assets/Liabilities
24,510,122 GBP2023-12-31
11,874,208 GBP2022-12-31
Total Assets Less Current Liabilities
41,992,697 GBP2023-12-31
37,404,874 GBP2022-12-31
Creditors
Non-current
-4,387,018 GBP2023-12-31
-9,691,514 GBP2022-12-31
Net Assets/Liabilities
37,367,396 GBP2023-12-31
27,532,243 GBP2022-12-31
Equity
37,367,396 GBP2023-12-31
27,532,243 GBP2022-12-31
Wages/Salaries
8,331,910 GBP2023-01-01 ~ 2023-12-31
11,261,599 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
755,968 GBP2023-01-01 ~ 2023-12-31
1,406,361 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
298,089 GBP2023-01-01 ~ 2023-12-31
143,913 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,385,967 GBP2023-01-01 ~ 2023-12-31
12,811,873 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2362023-01-01 ~ 2023-12-31
1362022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
254,590 GBP2023-01-01 ~ 2023-12-31
145,399 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
25,000 GBP2023-01-01 ~ 2023-12-31
19,800 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
3,652,065 GBP2023-01-01 ~ 2023-12-31
3,441,365 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
3,371,805 GBP2023-01-01 ~ 2023-12-31
3,440,797 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
17,859,013 GBP2023-12-31
146,370 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,834,491 GBP2023-12-31
97,580 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,736,911 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
16,024,522 GBP2023-12-31
48,790 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,640,818 GBP2023-12-31
1,382,273 GBP2022-12-31
Furniture and fittings
549,769 GBP2023-12-31
387,533 GBP2022-12-31
Motor vehicles
249,446 GBP2023-12-31
229,845 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,662,905 GBP2023-12-31
1,999,651 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,686 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,686 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,289,751 GBP2023-12-31
1,214,670 GBP2022-12-31
Furniture and fittings
269,101 GBP2023-12-31
222,270 GBP2022-12-31
Motor vehicles
197,941 GBP2023-12-31
155,500 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,847,030 GBP2023-12-31
1,592,440 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
75,081 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
46,831 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
42,441 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
254,590 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
351,067 GBP2023-12-31
167,603 GBP2022-12-31
Furniture and fittings
280,668 GBP2023-12-31
165,263 GBP2022-12-31
Motor vehicles
51,505 GBP2023-12-31
74,345 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
642,178 GBP2023-12-31
25,074,665 GBP2022-12-31
Investments in Group Undertakings
642,178 GBP2023-12-31
25,074,665 GBP2022-12-31
Finished Goods
15,573,055 GBP2023-12-31
9,713,089 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,901,737 GBP2023-12-31
3,657,332 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
8,337,022 GBP2023-12-31
4,517,612 GBP2022-12-31
Other Debtors
Current
856,511 GBP2023-12-31
74,685 GBP2022-12-31
Prepayments
Current
4,265,513 GBP2023-12-31
2,186,618 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
17,360,783 GBP2023-12-31
10,436,247 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,449,185 GBP2023-12-31
2,630,354 GBP2022-12-31
Amounts owed to group undertakings
Current
948,396 GBP2023-12-31
996,939 GBP2022-12-31
Corporation Tax Payable
Current
530,299 GBP2023-12-31
2,054,783 GBP2022-12-31
Other Taxation & Social Security Payable
Current
358,368 GBP2023-12-31
559,782 GBP2022-12-31
Other Creditors
Current
16,500 GBP2023-12-31
1,466,684 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,141,069 GBP2023-12-31
2,607,143 GBP2022-12-31
Amounts owed to group undertakings
Non-current
4,387,018 GBP2023-12-31
9,691,514 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
386,417 GBP2023-12-31
403,808 GBP2022-12-31
Between one and five year
973,273 GBP2023-12-31
894,635 GBP2022-12-31
More than five year
3,088,699 GBP2023-12-31
3,299,996 GBP2022-12-31
All periods
4,448,389 GBP2023-12-31
4,598,439 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2023-12-31