32990 - Other Manufacturing N.e.c.
Average Number of Employees
792023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Profit/Loss
2,470,663 GBP2023-01-01 ~ 2023-12-31
1,235,611 GBP2022-01-01 ~ 2022-12-31
Turnover/Revenue
24,755,481 GBP2023-01-01 ~ 2023-12-31
18,088,001 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
19,711,512 GBP2023-01-01 ~ 2023-12-31
14,784,989 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,043,969 GBP2023-01-01 ~ 2023-12-31
3,303,012 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,307,179 GBP2023-01-01 ~ 2023-12-31
1,955,018 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,736,790 GBP2023-01-01 ~ 2023-12-31
1,347,994 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
438 GBP2023-01-01 ~ 2023-12-31
3,369 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,816,416 GBP2023-01-01 ~ 2023-12-31
1,344,625 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
345,753 GBP2023-01-01 ~ 2023-12-31
109,014 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,470,663 GBP2023-01-01 ~ 2023-12-31
1,235,611 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
591,589 GBP2023-12-31
686,898 GBP2022-12-31
Property, Plant & Equipment
237,570 GBP2023-12-31
235,506 GBP2022-12-31
Fixed Assets - Investments
10,004 GBP2023-12-31
10,004 GBP2022-12-31
Fixed Assets
839,163 GBP2023-12-31
932,408 GBP2022-12-31
Total Inventories
1,003,676 GBP2023-12-31
772,502 GBP2022-12-31
Debtors
7,341,059 GBP2023-12-31
8,235,490 GBP2022-12-31
Cash at bank and in hand
3,940,403 GBP2023-12-31
1,136,225 GBP2022-12-31
Current Assets
12,285,138 GBP2023-12-31
10,144,217 GBP2022-12-31
Creditors
Amounts falling due within one year
4,323,327 GBP2023-12-31
4,100,448 GBP2022-12-31
Net Current Assets/Liabilities
7,961,811 GBP2023-12-31
6,043,769 GBP2022-12-31
Total Assets Less Current Liabilities
8,800,974 GBP2023-12-31
6,976,177 GBP2022-12-31
Net Assets/Liabilities
8,487,848 GBP2023-12-31
6,659,177 GBP2022-12-31
Equity
Called up share capital
202 GBP2023-12-31
202 GBP2022-12-31
202 GBP2021-12-31
Share premium
299,982 GBP2023-12-31
299,982 GBP2022-12-31
299,982 GBP2021-12-31
Retained earnings (accumulated losses)
8,187,664 GBP2023-12-31
6,358,993 GBP2022-12-31
5,532,876 GBP2021-12-31
Equity
8,487,848 GBP2023-12-31
6,659,177 GBP2022-12-31
5,833,060 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,470,663 GBP2023-01-01 ~ 2023-12-31
1,235,611 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,470,663 GBP2023-01-01 ~ 2023-12-31
1,235,611 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-641,992 GBP2023-01-01 ~ 2023-12-31
-409,494 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-641,992 GBP2023-01-01 ~ 2023-12-31
-409,494 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-641,992 GBP2023-01-01 ~ 2023-12-31
-409,494 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-641,992 GBP2023-01-01 ~ 2023-12-31
-409,494 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
64,969 GBP2023-01-01 ~ 2023-12-31
65,129 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
192023-01-01 ~ 2023-12-31
172022-01-01 ~ 2022-12-31
Wages/Salaries
3,302,393 GBP2023-01-01 ~ 2023-12-31
2,547,706 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
359,263 GBP2023-01-01 ~ 2023-12-31
294,722 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,661,656 GBP2023-01-01 ~ 2023-12-31
2,842,428 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
30,258 GBP2023-01-01 ~ 2023-12-31
39,292 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,399 GBP2023-01-01 ~ 2023-12-31
-5,375 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
661,857 GBP2023-01-01 ~ 2023-12-31
255,479 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
641,992 GBP2023-01-01 ~ 2023-12-31
409,494 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
650,000 GBP2023-12-31
650,000 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
561,176 GBP2023-12-31
521,572 GBP2022-12-31
Intangible Assets - Gross Cost
1,211,176 GBP2023-12-31
1,171,572 GBP2022-12-31
Intangible assets - Disposals
-1,379 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
500,614 GBP2023-12-31
398,114 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
118,973 GBP2023-12-31
86,560 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
619,587 GBP2023-12-31
484,674 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
102,500 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
32,729 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
135,229 GBP2023-01-01 ~ 2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-316 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
149,386 GBP2023-12-31
251,886 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
442,203 GBP2023-12-31
435,012 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
790,355 GBP2023-12-31
739,762 GBP2022-12-31
Motor vehicles
34,560 GBP2023-12-31
18,120 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
824,915 GBP2023-12-31
757,882 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
574,375 GBP2023-12-31
513,407 GBP2022-12-31
Motor vehicles
12,970 GBP2023-12-31
8,969 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
587,345 GBP2023-12-31
522,376 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
60,968 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
4,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
64,969 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
215,980 GBP2023-12-31
226,355 GBP2022-12-31
Motor vehicles
21,590 GBP2023-12-31
9,151 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
10,004 GBP2023-12-31
Non-current
10,004 GBP2023-12-31
10,004 GBP2022-12-31
Value of work in progress
1,003,676 GBP2023-12-31
772,502 GBP2022-12-31
Trade Debtors/Trade Receivables
4,326,068 GBP2023-12-31
5,684,235 GBP2022-12-31
Prepayments/Accrued Income
198,808 GBP2023-12-31
139,681 GBP2022-12-31
Other Debtors
335,060 GBP2023-12-31
601,074 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,652,085 GBP2023-12-31
2,763,369 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
620,474 GBP2023-12-31
1,087,728 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
348,760 GBP2023-12-31
89,389 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
124,304 GBP2023-12-31
111,983 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
13,803 GBP2022-12-31
Other Creditors
Amounts falling due within one year
577,704 GBP2023-12-31
34,176 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
13,803 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
47,026 GBP2023-12-31
50,425 GBP2022-12-31
Deferred Tax Liabilities
47,026 GBP2023-12-31
50,425 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
202 shares2023-12-31
202 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
77,819 GBP2023-12-31
53,894 GBP2022-12-31
Between one and five year
131,778 GBP2023-12-31
36,525 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
209,597 GBP2023-12-31
90,419 GBP2022-12-31