32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
7,058,766 GBP2024-01-01 ~ 2024-12-31
7,415,019 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
2,773,031 GBP2024-01-01 ~ 2024-12-31
3,139,116 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,285,735 GBP2024-01-01 ~ 2024-12-31
4,275,903 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,269,014 GBP2024-01-01 ~ 2024-12-31
4,417,340 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
59,340 GBP2024-01-01 ~ 2024-12-31
-97,384 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,369 GBP2024-01-01 ~ 2024-12-31
4,185 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
148,777 GBP2024-01-01 ~ 2024-12-31
166,342 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-76,068 GBP2024-01-01 ~ 2024-12-31
-259,541 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-15,380 GBP2024-01-01 ~ 2024-12-31
39,463 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-60,688 GBP2024-01-01 ~ 2024-12-31
-299,004 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-60,688 GBP2024-01-01 ~ 2024-12-31
310,721 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,304,110 GBP2024-12-31
5,584,058 GBP2023-12-31
Investment Property
400,000 GBP2024-12-31
400,000 GBP2023-12-31
Fixed Assets
5,704,110 GBP2024-12-31
5,984,058 GBP2023-12-31
Total Inventories
1,269,285 GBP2024-12-31
1,881,694 GBP2023-12-31
Debtors
739,285 GBP2024-12-31
699,946 GBP2023-12-31
Cash at bank and in hand
1,412,831 GBP2024-12-31
923,915 GBP2023-12-31
Current Assets
3,421,401 GBP2024-12-31
3,505,555 GBP2023-12-31
Creditors
Current
1,274,879 GBP2024-12-31
1,119,219 GBP2023-12-31
Net Current Assets/Liabilities
2,146,522 GBP2024-12-31
2,386,336 GBP2023-12-31
Total Assets Less Current Liabilities
7,850,632 GBP2024-12-31
8,370,394 GBP2023-12-31
Net Assets/Liabilities
5,447,612 GBP2024-12-31
5,508,300 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
603,628 GBP2024-12-31
609,725 GBP2023-12-31
Retained earnings (accumulated losses)
4,843,884 GBP2024-12-31
4,898,475 GBP2023-12-31
5,197,479 GBP2022-12-31
Equity
5,447,612 GBP2024-12-31
5,508,300 GBP2023-12-31
5,197,579 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-54,591 GBP2024-01-01 ~ 2024-12-31
-299,004 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,410,354 GBP2024-01-01 ~ 2024-12-31
2,675,312 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
265,642 GBP2024-01-01 ~ 2024-12-31
300,940 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,541 GBP2024-01-01 ~ 2024-12-31
51,056 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,721,537 GBP2024-01-01 ~ 2024-12-31
3,027,308 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
532024-01-01 ~ 2024-12-31
592023-01-01 ~ 2023-12-31
Director Remuneration
231,972 GBP2024-01-01 ~ 2024-12-31
239,701 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
209,551 GBP2024-01-01 ~ 2024-12-31
251,948 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-19,017 GBP2024-01-01 ~ 2024-12-31
-64,885 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,923,643 GBP2024-12-31
3,833,678 GBP2023-12-31
Furniture and fittings
875,499 GBP2024-12-31
858,003 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,550,632 GBP2024-12-31
1,403,788 GBP2023-12-31
Furniture and fittings
566,346 GBP2024-12-31
467,089 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
146,844 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
99,257 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,373,011 GBP2024-12-31
2,429,890 GBP2023-12-31
Furniture and fittings
309,153 GBP2024-12-31
390,914 GBP2023-12-31
Land and buildings, Long leasehold
2,285,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
562,174 GBP2024-12-31
562,174 GBP2023-12-31
Computers
23,280 GBP2024-12-31
21,347 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,669,596 GBP2024-12-31
7,560,202 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
207,314 GBP2024-12-31
89,027 GBP2023-12-31
Computers
18,344 GBP2024-12-31
16,240 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,365,486 GBP2024-12-31
1,976,144 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
118,287 GBP2024-01-01 ~ 2024-12-31
Computers
2,104 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
389,342 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
354,860 GBP2024-12-31
473,147 GBP2023-12-31
Computers
4,936 GBP2024-12-31
5,107 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
2,324,515 GBP2024-12-31
2,447,425 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
562,174 GBP2024-12-31
562,174 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
317,130 GBP2024-12-31
324,079 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
207,314 GBP2024-12-31
89,027 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
61,504 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
118,287 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
179,791 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
2,007,385 GBP2024-12-31
2,123,346 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
354,860 GBP2024-12-31
Under hire purchased contracts or finance leases
2,362,245 GBP2024-12-31
2,596,493 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
473,147 GBP2023-12-31
Investment Property - Fair Value Model
400,000 GBP2023-12-31
Merchandise
1,269,285 GBP2024-12-31
1,881,694 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
472,483 GBP2024-12-31
483,243 GBP2023-12-31
Other Debtors
Current
52,277 GBP2024-12-31
665 GBP2023-12-31
Prepayments
Current
51,642 GBP2024-12-31
52,047 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
739,285 GBP2024-12-31
Current, Amounts falling due within one year
699,946 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
79,139 GBP2024-12-31
101,362 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
361,960 GBP2024-12-31
389,218 GBP2023-12-31
Trade Creditors/Trade Payables
Current
350,166 GBP2024-12-31
97,922 GBP2023-12-31
Other Taxation & Social Security Payable
Current
86,164 GBP2024-12-31
90,484 GBP2023-12-31
Other Creditors
Current
120,580 GBP2024-12-31
129,993 GBP2023-12-31
Accrued Liabilities
Current
42,269 GBP2024-12-31
46,990 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
542,529 GBP2024-12-31
623,155 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,147,059 GBP2024-12-31
1,509,019 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
101,362 GBP2023-12-31
Non-current, Between two and five year
130,751 GBP2024-12-31
170,751 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,147,059 GBP2024-12-31
1,324,455 GBP2023-12-31
hire purchase agreements
1,509,019 GBP2024-12-31
1,898,237 GBP2023-12-31
Bank Borrowings
Secured
621,668 GBP2024-12-31
724,517 GBP2023-12-31
Total Borrowings
Secured
2,130,687 GBP2024-12-31
2,622,754 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
713,432 GBP2024-12-31
729,920 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-60,688 GBP2024-01-01 ~ 2024-12-31