32990 - Other Manufacturing N.e.c.
Cost of Sales
-8,522,115 GBP2023-04-01 ~ 2024-03-31
-8,355,097 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,732,572 GBP2023-04-01 ~ 2024-03-31
-1,754,530 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
12,745 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,059,494 GBP2023-04-01 ~ 2024-03-31
834,216 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
785,554 GBP2023-04-01 ~ 2024-03-31
604,436 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
785,554 GBP2023-04-01 ~ 2024-03-31
604,436 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Goodwill
0 GBP2024-03-31
35,000 GBP2023-03-31
Property, Plant & Equipment
2,089,327 GBP2024-03-31
2,237,756 GBP2023-03-31
Fixed Assets
2,089,327 GBP2024-03-31
2,272,756 GBP2023-03-31
Debtors
2,806,408 GBP2024-03-31
3,093,826 GBP2023-03-31
Cash at bank and in hand
2,133,085 GBP2024-03-31
952,991 GBP2023-03-31
Current Assets
5,719,193 GBP2024-03-31
5,626,211 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-1,490,852 GBP2024-03-31
-2,017,303 GBP2023-03-31
Net Current Assets/Liabilities
4,228,341 GBP2024-03-31
3,608,908 GBP2023-03-31
Total Assets Less Current Liabilities
6,317,668 GBP2024-03-31
5,881,664 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-385,328 GBP2024-03-31
-559,678 GBP2023-03-31
Net Assets/Liabilities
5,443,640 GBP2024-03-31
4,858,086 GBP2023-03-31
Equity
Called up share capital
350 GBP2024-03-31
350 GBP2023-03-31
350 GBP2022-03-31
Retained earnings (accumulated losses)
5,443,290 GBP2024-03-31
4,857,736 GBP2023-03-31
4,253,300 GBP2022-03-31
Equity
5,443,640 GBP2024-03-31
4,858,086 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
785,554 GBP2023-04-01 ~ 2024-03-31
604,436 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-200,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
7,350 GBP2023-04-01 ~ 2024-03-31
7,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
572023-04-01 ~ 2024-03-31
552022-04-01 ~ 2023-03-31
Wages/Salaries
1,872,938 GBP2023-04-01 ~ 2024-03-31
1,849,971 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,923 GBP2023-04-01 ~ 2024-03-31
29,889 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,092,914 GBP2023-04-01 ~ 2024-03-31
2,073,917 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
181,592 GBP2023-04-01 ~ 2024-03-31
177,931 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
24,800 GBP2023-04-01 ~ 2024-03-31
229,780 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
350,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
350,000 GBP2024-03-31
315,000 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
35,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,214,986 GBP2024-03-31
3,174,802 GBP2023-03-31
Computers
41,373 GBP2024-03-31
97,651 GBP2023-03-31
Motor vehicles
210,668 GBP2024-03-31
121,490 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
3,467,027 GBP2024-03-31
3,393,943 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-67,916 GBP2023-04-01 ~ 2024-03-31
Computers
-56,278 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-56,995 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-181,189 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,284,361 GBP2024-03-31
1,015,610 GBP2023-03-31
Computers
27,981 GBP2024-03-31
68,349 GBP2023-03-31
Motor vehicles
65,358 GBP2024-03-31
72,228 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,377,700 GBP2024-03-31
1,156,187 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
321,789 GBP2023-04-01 ~ 2024-03-31
Computers
8,275 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
32,092 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
362,156 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-53,038 GBP2023-04-01 ~ 2024-03-31
Computers
-48,643 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-38,962 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-140,643 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
1,930,625 GBP2024-03-31
2,159,192 GBP2023-03-31
Computers
13,392 GBP2024-03-31
29,302 GBP2023-03-31
Motor vehicles
145,310 GBP2024-03-31
49,262 GBP2023-03-31
Finished Goods/Goods for Resale
0 GBP2024-03-31
172,122 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,055,235 GBP2024-03-31
2,304,986 GBP2023-03-31
Other Debtors
Current
738,000 GBP2024-03-31
778,655 GBP2023-03-31
Prepayments/Accrued Income
Current
13,173 GBP2024-03-31
10,185 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,806,408 GBP2024-03-31
3,093,826 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
174,350 GBP2024-03-31
443,763 GBP2023-03-31
Trade Creditors/Trade Payables
Current
689,001 GBP2024-03-31
1,399,173 GBP2023-03-31
Corporation Tax Payable
Current
249,140 GBP2024-03-31
0 GBP2023-03-31
Other Taxation & Social Security Payable
Current
250,153 GBP2024-03-31
45,212 GBP2023-03-31
Other Creditors
Current
62,335 GBP2024-03-31
55,881 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
65,873 GBP2024-03-31
73,274 GBP2023-03-31
Creditors
Current
1,490,852 GBP2024-03-31
2,017,303 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
385,328 GBP2024-03-31
559,678 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
174,350 GBP2024-03-31
443,763 GBP2023-03-31
Minimum gross finance lease payments owing
559,678 GBP2024-03-31
1,003,441 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
179,985 GBP2024-03-31
262,996 GBP2023-03-31
Between two and five year
281,625 GBP2024-03-31
470,130 GBP2023-03-31
More than five year
0 GBP2024-03-31
470,761 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
461,610 GBP2024-03-31
1,203,887 GBP2023-03-31