32990 - Other Manufacturing N.e.c.
Cost of Sales
-6,395,613 GBP2024-04-01 ~ 2025-03-31
-8,522,115 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-1,591,315 GBP2024-04-01 ~ 2025-03-31
-1,732,572 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
63,097 GBP2024-04-01 ~ 2025-03-31
12,745 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
308,178 GBP2024-04-01 ~ 2025-03-31
1,059,494 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
214,878 GBP2024-04-01 ~ 2025-03-31
785,554 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
214,878 GBP2024-04-01 ~ 2025-03-31
785,554 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
2,551,668 GBP2025-03-31
2,089,327 GBP2024-03-31
Debtors
3,035,873 GBP2025-03-31
2,806,408 GBP2024-03-31
Cash at bank and in hand
1,504,557 GBP2025-03-31
2,133,085 GBP2024-03-31
Current Assets
5,598,704 GBP2025-03-31
5,719,193 GBP2024-03-31
Net Current Assets/Liabilities
4,292,951 GBP2025-03-31
4,228,341 GBP2024-03-31
Total Assets Less Current Liabilities
6,844,619 GBP2025-03-31
6,317,668 GBP2024-03-31
Creditors
Non-current
-804,101 GBP2025-03-31
-385,328 GBP2024-03-31
Net Assets/Liabilities
5,458,518 GBP2025-03-31
5,443,640 GBP2024-03-31
Equity
Called up share capital
350 GBP2025-03-31
350 GBP2024-03-31
350 GBP2023-03-31
Retained earnings (accumulated losses)
5,458,168 GBP2025-03-31
5,443,290 GBP2024-03-31
4,857,736 GBP2023-03-31
Equity
5,458,518 GBP2025-03-31
5,443,640 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
214,878 GBP2024-04-01 ~ 2025-03-31
785,554 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-200,000 GBP2024-04-01 ~ 2025-03-31
Audit Fees/Expenses
7,500 GBP2024-04-01 ~ 2025-03-31
7,350 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
542024-04-01 ~ 2025-03-31
572023-04-01 ~ 2024-03-31
Wages/Salaries
1,773,583 GBP2024-04-01 ~ 2025-03-31
1,872,938 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
29,650 GBP2024-04-01 ~ 2025-03-31
32,923 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,978,607 GBP2024-04-01 ~ 2025-03-31
2,092,914 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
179,162 GBP2024-04-01 ~ 2025-03-31
181,592 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
93,300 GBP2024-04-01 ~ 2025-03-31
24,800 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Goodwill
350,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
350,000 GBP2024-03-31
Intangible Assets
Goodwill
0 GBP2025-03-31
0 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,948,512 GBP2025-03-31
3,214,986 GBP2024-03-31
Computers
41,373 GBP2025-03-31
41,373 GBP2024-03-31
Motor vehicles
180,648 GBP2025-03-31
210,668 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
4,170,533 GBP2025-03-31
3,467,027 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-88,200 GBP2024-04-01 ~ 2025-03-31
Computers
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-65,020 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-153,220 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,509,386 GBP2025-03-31
1,284,361 GBP2024-03-31
Computers
35,456 GBP2025-03-31
27,981 GBP2024-03-31
Motor vehicles
74,023 GBP2025-03-31
65,358 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,618,865 GBP2025-03-31
1,377,700 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
295,585 GBP2024-04-01 ~ 2025-03-31
Computers
7,475 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
35,541 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
338,601 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-70,560 GBP2024-04-01 ~ 2025-03-31
Computers
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-26,876 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-97,436 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
2,439,126 GBP2025-03-31
1,930,625 GBP2024-03-31
Computers
5,917 GBP2025-03-31
13,392 GBP2024-03-31
Motor vehicles
106,625 GBP2025-03-31
145,310 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,984,150 GBP2025-03-31
2,055,235 GBP2024-03-31
Other Debtors
Current
1,038,000 GBP2025-03-31
738,000 GBP2024-03-31
Prepayments/Accrued Income
Current
13,723 GBP2025-03-31
13,173 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
270,218 GBP2025-03-31
174,350 GBP2024-03-31
Trade Creditors/Trade Payables
Current
654,643 GBP2025-03-31
689,001 GBP2024-03-31
Corporation Tax Payable
Current
0 GBP2025-03-31
249,140 GBP2024-03-31
Other Taxation & Social Security Payable
Current
230,890 GBP2025-03-31
250,153 GBP2024-03-31
Other Creditors
Current
57,721 GBP2025-03-31
62,335 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
92,281 GBP2025-03-31
65,873 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
804,101 GBP2025-03-31
385,328 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
270,217 GBP2025-03-31
174,350 GBP2024-03-31
Minimum gross finance lease payments owing
1,074,319 GBP2025-03-31
559,678 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
350 shares2025-03-31
350 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
193,568 GBP2025-03-31
179,985 GBP2024-03-31
Between two and five year
170,868 GBP2025-03-31
281,625 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
364,436 GBP2025-03-31
461,610 GBP2024-03-31