32990 - Other Manufacturing N.e.c.
Average Number of Employees
142021-01-01 ~ 2021-12-31
162020-01-01 ~ 2020-12-31
Turnover/Revenue
45,287,400 GBP2021-01-01 ~ 2021-12-31
26,508,662 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-32,911,983 GBP2021-01-01 ~ 2021-12-31
-18,331,374 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
12,375,417 GBP2021-01-01 ~ 2021-12-31
8,177,288 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-3,281,361 GBP2021-01-01 ~ 2021-12-31
-3,375,334 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
8,179,711 GBP2021-01-01 ~ 2021-12-31
5,191,041 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
7,864,013 GBP2021-01-01 ~ 2021-12-31
4,933,729 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
6,208,587 GBP2021-01-01 ~ 2021-12-31
4,443,341 GBP2020-01-01 ~ 2020-12-31
Fixed Assets - Investments
7,168,510 GBP2021-12-31
1,398,810 GBP2020-12-31
Fixed Assets
9,624,882 GBP2021-12-31
3,661,245 GBP2020-12-31
Total Inventories
3,187,250 GBP2021-12-31
1,965,888 GBP2020-12-31
Debtors
Current
18,191,530 GBP2021-12-31
7,584,695 GBP2020-12-31
Cash at bank and in hand
2,090,646 GBP2021-12-31
3,413,449 GBP2020-12-31
Current Assets
23,469,426 GBP2021-12-31
12,964,032 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-8,999,329 GBP2021-12-31
-4,427,859 GBP2020-12-31
Net Current Assets/Liabilities
14,470,097 GBP2021-12-31
8,536,173 GBP2020-12-31
Total Assets Less Current Liabilities
24,094,979 GBP2021-12-31
12,197,418 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-289,552 GBP2021-12-31
-1,770,247 GBP2020-12-31
Net Assets/Liabilities
23,525,167 GBP2021-12-31
10,262,405 GBP2020-12-31
Equity
Called up share capital
1,593,612 GBP2021-12-31
1,264,291 GBP2020-12-31
1,297,291 GBP2020-01-01
Share premium
6,724,854 GBP2021-12-31
Retained earnings (accumulated losses)
15,206,701 GBP2021-12-31
8,998,114 GBP2020-12-31
6,030,081 GBP2020-01-01
Equity
23,525,167 GBP2021-12-31
10,262,405 GBP2020-12-31
7,327,372 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
6,208,587 GBP2021-01-01 ~ 2021-12-31
4,443,341 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-984,298 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-984,298 GBP2020-01-01 ~ 2020-12-31
Issue of Equity Instruments
Called up share capital
329,321 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
7,054,175 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332021-01-01 ~ 2021-12-31
Motor vehicles
332021-01-01 ~ 2021-12-31
Computers
332021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
-274,117 GBP2021-01-01 ~ 2021-12-31
-265,799 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
12,000 GBP2021-01-01 ~ 2021-12-31
11,000 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
918,972 GBP2021-01-01 ~ 2021-12-31
1,612,675 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
36,703 GBP2021-01-01 ~ 2021-12-31
142,681 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
976,496 GBP2021-01-01 ~ 2021-12-31
1,789,343 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
1,494,162 GBP2021-01-01 ~ 2021-12-31
937,409 GBP2020-01-01 ~ 2020-12-31
Dividends Paid on Shares
984,298 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Development expenditure
2,804,604 GBP2021-12-31
2,501,351 GBP2020-12-31
Computer software
5,223,257 GBP2021-12-31
4,315,890 GBP2020-12-31
Intangible Assets - Gross Cost
8,027,861 GBP2021-12-31
6,817,241 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,613,494 GBP2021-12-31
2,501,351 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,204,155 GBP2021-12-31
5,363,561 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
112,143 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
840,594 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
85,210 GBP2021-12-31
85,210 GBP2020-12-31
Computers
89,696 GBP2021-12-31
49,283 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,388,118 GBP2021-12-31
1,290,090 GBP2020-12-31
Plant and equipment
57,615 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
22,025 GBP2020-12-31
Computers
35,591 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
481,335 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,212 GBP2021-01-01 ~ 2021-12-31
Motor vehicles, Owned/Freehold
197 GBP2021-01-01 ~ 2021-12-31
Computers, Owned/Freehold
12,336 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
14,745 GBP2021-01-01 ~ 2021-12-31
Motor vehicles, Under hire purchased contracts or finance leases
28,070 GBP2021-01-01 ~ 2021-12-31
Under hire purchased contracts or finance leases
259,372 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,212 GBP2021-12-31
Motor vehicles
50,292 GBP2021-12-31
Computers
47,927 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
755,452 GBP2021-12-31
Property, Plant & Equipment
Land and buildings
500,576 GBP2021-12-31
733,855 GBP2020-12-31
Finished Goods/Goods for Resale
3,219,920 GBP2021-12-31
1,965,888 GBP2020-12-31
Other types of inventories not specified separately
-32,670 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
30,031 GBP2021-12-31
16,756 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
16,525,883 GBP2021-12-31
6,409,077 GBP2020-12-31
Other Debtors
Current
1,346,258 GBP2021-12-31
944,130 GBP2020-12-31
Prepayments/Accrued Income
Current
289,358 GBP2021-12-31
214,732 GBP2020-12-31
Cash and Cash Equivalents
2,090,646 GBP2021-12-31
3,413,449 GBP2020-12-31
Trade Creditors/Trade Payables
Current
3,362,110 GBP2021-12-31
2,096,337 GBP2020-12-31
Amounts owed to group undertakings
Current
2,681,262 GBP2021-12-31
1,526,482 GBP2020-12-31
Corporation Tax Payable
Current
227,805 GBP2021-12-31
48,658 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
2,498,321 GBP2021-12-31
506,297 GBP2020-12-31
Creditors
Current
8,999,329 GBP2021-12-31
4,427,859 GBP2020-12-31
Bank Borrowings
Non-current
1,246,006 GBP2020-12-31
Creditors
Non-current
289,552 GBP2021-12-31
1,770,247 GBP2020-12-31
Bank Borrowings
Non-current, Between one and two years
1,246,006 GBP2020-12-31
Net Deferred Tax Liability/Asset
-280,260 GBP2021-12-31
-164,766 GBP2020-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-115,494 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-280,724 GBP2021-12-31
-164,766 GBP2020-12-31
Deferred Tax Liabilities
-280,260 GBP2021-12-31
-164,766 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,559,808 shares2021-12-31
1,231,237 shares2020-12-31
Par Value of Share
Class 1 ordinary share
1.00002021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
328,571 shares2021-12-31
328,571 shares2020-12-31
Par Value of Share
Class 2 ordinary share
0.00012021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
332,128 shares2021-12-31
332,128 shares2020-12-31
Par Value of Share
Class 3 ordinary share
0.01002021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
3,045,000 shares2021-12-31
2,970,000 shares2020-12-31
Par Value of Share
Class 4 ordinary share
0.01002021-01-01 ~ 2021-12-31