13990 - Manufacture Of Other Textiles N.e.c.
Average Number of Employees
972023-09-01 ~ 2024-08-31
982022-09-01 ~ 2023-08-31
Turnover/Revenue
18,465,798 GBP2023-09-01 ~ 2024-08-31
20,143,303 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-14,960,067 GBP2023-09-01 ~ 2024-08-31
-16,765,585 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
3,505,731 GBP2023-09-01 ~ 2024-08-31
3,377,718 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-2,401,827 GBP2023-09-01 ~ 2024-08-31
-2,021,260 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
1,103,904 GBP2023-09-01 ~ 2024-08-31
1,356,458 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
1,114,523 GBP2023-09-01 ~ 2024-08-31
1,362,952 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
798,817 GBP2023-09-01 ~ 2024-08-31
1,042,092 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
1,040,109 GBP2024-08-31
1,164,233 GBP2023-08-31
Fixed Assets
1,040,109 GBP2024-08-31
1,164,233 GBP2023-08-31
Total Inventories
2,747,561 GBP2024-08-31
2,142,275 GBP2023-08-31
Debtors
3,394,343 GBP2024-08-31
5,132,894 GBP2023-08-31
Cash at bank and in hand
1,461,625 GBP2024-08-31
134,416 GBP2023-08-31
Current Assets
7,603,529 GBP2024-08-31
7,409,585 GBP2023-08-31
Net Current Assets/Liabilities
5,968,317 GBP2024-08-31
5,064,618 GBP2023-08-31
Total Assets Less Current Liabilities
7,008,426 GBP2024-08-31
6,228,851 GBP2023-08-31
Net Assets/Liabilities
6,777,442 GBP2024-08-31
6,003,624 GBP2023-08-31
Equity
Called up share capital
100 GBP2024-08-31
100 GBP2023-08-31
100 GBP2022-08-31
Retained earnings (accumulated losses)
6,777,342 GBP2024-08-31
6,003,524 GBP2023-08-31
4,961,432 GBP2022-08-31
Equity
6,777,442 GBP2024-08-31
6,003,624 GBP2023-08-31
4,961,532 GBP2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
798,817 GBP2023-09-01 ~ 2024-08-31
1,042,092 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
798,817 GBP2023-09-01 ~ 2024-08-31
1,042,092 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
798,817 GBP2023-09-01 ~ 2024-08-31
1,042,092 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-25,000 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-25,000 GBP2023-09-01 ~ 2024-08-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-25,000 GBP2023-09-01 ~ 2024-08-31
Equity - Income/Expense Recognised Directly
-25,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Depreciation Expense
308,037 GBP2023-09-01 ~ 2024-08-31
349,412 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002023-09-01 ~ 2024-08-31
Tools/Equipment for furniture and fittings
25.002023-09-01 ~ 2024-08-31
Motor vehicles
25.002023-09-01 ~ 2024-08-31
Audit Fees/Expenses
9,000 GBP2022-09-01 ~ 2023-08-31
Average number of employees in administration and support functions
152023-09-01 ~ 2024-08-31
142022-09-01 ~ 2023-08-31
Wages/Salaries
2,394,357 GBP2023-09-01 ~ 2024-08-31
1,931,194 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
190,224 GBP2023-09-01 ~ 2024-08-31
148,471 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,849 GBP2023-09-01 ~ 2024-08-31
18,103 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
2,606,430 GBP2023-09-01 ~ 2024-08-31
2,097,768 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
10,073 GBP2023-09-01 ~ 2024-08-31
8,213 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,757 GBP2023-09-01 ~ 2024-08-31
-4,717 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
278,631 GBP2023-09-01 ~ 2024-08-31
340,738 GBP2022-09-01 ~ 2023-08-31
Dividends Paid on Shares
All ordinary shares
25,000 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
116,000 GBP2023-08-31
Plant and equipment
2,099,773 GBP2024-08-31
1,920,775 GBP2023-08-31
Tools/Equipment for furniture and fittings
264,603 GBP2024-08-31
259,688 GBP2023-08-31
Motor vehicles
10,495 GBP2024-08-31
10,495 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
2,490,871 GBP2024-08-31
2,306,958 GBP2023-08-31
Owned/Freehold, Land and buildings
116,000 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,265,871 GBP2024-08-31
987,903 GBP2023-08-31
Tools/Equipment for furniture and fittings
176,886 GBP2024-08-31
147,647 GBP2023-08-31
Motor vehicles
8,005 GBP2024-08-31
7,175 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,450,762 GBP2024-08-31
1,142,725 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
277,968 GBP2023-09-01 ~ 2024-08-31
Tools/Equipment for furniture and fittings
29,239 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
830 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
308,037 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
116,000 GBP2024-08-31
Plant and equipment
833,902 GBP2024-08-31
932,872 GBP2023-08-31
Tools/Equipment for furniture and fittings
87,717 GBP2024-08-31
112,041 GBP2023-08-31
Motor vehicles
2,490 GBP2024-08-31
3,320 GBP2023-08-31
Land and buildings, Owned/Freehold
116,000 GBP2023-08-31
Raw Materials
1,904,538 GBP2024-08-31
1,904,538 GBP2023-08-31
Finished Goods
843,023 GBP2024-08-31
237,737 GBP2023-08-31
Trade Debtors/Trade Receivables
2,953,915 GBP2024-08-31
4,764,917 GBP2023-08-31
Prepayments/Accrued Income
372,178 GBP2024-08-31
367,977 GBP2023-08-31
Other Debtors
68,250 GBP2024-08-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,116,042 GBP2024-08-31
1,796,821 GBP2023-08-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
105,199 GBP2024-08-31
7,850 GBP2023-08-31
Corporation Tax Payable
Amounts falling due within one year
309,949 GBP2024-08-31
325,577 GBP2023-08-31
Other Taxation & Social Security Payable
Amounts falling due within one year
65,556 GBP2024-08-31
213,917 GBP2023-08-31
Amounts owed to directors
Amounts falling due within one year
20 GBP2023-08-31
Other Creditors
Amounts falling due within one year
38,466 GBP2024-08-31
782 GBP2023-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
230,984 GBP2024-08-31
225,227 GBP2023-08-31
Deferred Tax Liabilities
230,984 GBP2024-08-31
225,227 GBP2023-08-31
Par Value of Share
Class 1 ordinary share
1 shares2023-09-01 ~ 2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
456,375 GBP2024-08-31
298,000 GBP2023-08-31
Between one and five year
2,184,000 GBP2024-08-31
124,167 GBP2023-08-31
More than five year
687,500 GBP2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,327,875 GBP2024-08-31
422,167 GBP2023-08-31