32990 - Other Manufacturing N.e.c.
Average Number of Employees
02022-05-01 ~ 2023-04-29
02021-02-01 ~ 2022-04-30
Turnover/Revenue
5,318,000 GBP2022-05-01 ~ 2023-04-29
5,973,000 GBP2021-02-01 ~ 2022-04-30
Cost of Sales
-4,286,000 GBP2022-05-01 ~ 2023-04-29
-5,949,000 GBP2021-02-01 ~ 2022-04-30
Gross Profit/Loss
1,032,000 GBP2022-05-01 ~ 2023-04-29
24,000 GBP2021-02-01 ~ 2022-04-30
Administrative Expenses
-759,000 GBP2022-05-01 ~ 2023-04-29
-1,531,000 GBP2021-02-01 ~ 2022-04-30
Operating Profit/Loss
273,000 GBP2022-05-01 ~ 2023-04-29
1,974,000 GBP2021-02-01 ~ 2022-04-30
Other Interest Receivable/Similar Income (Finance Income)
17,000 GBP2022-05-01 ~ 2023-04-29
Interest Payable/Similar Charges (Finance Costs)
-52,000 GBP2022-05-01 ~ 2023-04-29
-220,000 GBP2021-02-01 ~ 2022-04-30
Profit/Loss on Ordinary Activities Before Tax
238,000 GBP2022-05-01 ~ 2023-04-29
1,754,000 GBP2021-02-01 ~ 2022-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
262,000 GBP2022-05-01 ~ 2023-04-29
317,000 GBP2021-02-01 ~ 2022-04-30
Profit/Loss
500,000 GBP2022-05-01 ~ 2023-04-29
2,071,000 GBP2021-02-01 ~ 2022-04-30
Property, Plant & Equipment
196,000 GBP2023-04-29
318,000 GBP2022-04-30
Total Inventories
242,000 GBP2023-04-29
781,000 GBP2022-04-30
Debtors
Current
2,165,000 GBP2023-04-29
1,511,000 GBP2022-04-30
Cash at bank and in hand
21,000 GBP2023-04-29
288,000 GBP2022-04-30
Current Assets
2,428,000 GBP2023-04-29
2,580,000 GBP2022-04-30
Creditors
Current, Amounts falling due within one year
-1,793,000 GBP2023-04-29
-2,309,000 GBP2022-04-30
Net Current Assets/Liabilities
635,000 GBP2023-04-29
271,000 GBP2022-04-30
Total Assets Less Current Liabilities
831,000 GBP2023-04-29
589,000 GBP2022-04-30
Creditors
Non-current, Amounts falling due after one year
-14,000 GBP2023-04-29
-272,000 GBP2022-04-30
Net Assets/Liabilities
817,000 GBP2023-04-29
317,000 GBP2022-04-30
Equity
Retained earnings (accumulated losses)
817,000 GBP2023-04-29
317,000 GBP2022-04-30
-1,754,000 GBP2021-02-01
Equity
817,000 GBP2023-04-29
317,000 GBP2022-04-30
-1,754,000 GBP2021-02-01
Profit/Loss
Retained earnings (accumulated losses)
500,000 GBP2022-05-01 ~ 2023-04-29
2,071,000 GBP2021-02-01 ~ 2022-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
233,000 GBP2023-04-29
499,000 GBP2022-04-30
Furniture and fittings
65,000 GBP2023-04-29
149,000 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
325,000 GBP2023-04-29
786,000 GBP2022-04-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-72,000 GBP2022-05-01 ~ 2023-04-29
Property, Plant & Equipment - Other Disposals
-72,000 GBP2022-05-01 ~ 2023-04-29
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
243,000 GBP2022-04-30
Furniture and fittings
121,000 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
468,000 GBP2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
38,000 GBP2022-05-01 ~ 2023-04-29
Furniture and fittings, Owned/Freehold
14,000 GBP2022-05-01 ~ 2023-04-29
Owned/Freehold
69,000 GBP2022-05-01 ~ 2023-04-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-72,000 GBP2022-05-01 ~ 2023-04-29
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-72,000 GBP2022-05-01 ~ 2023-04-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
57,000 GBP2023-04-29
Furniture and fittings
62,000 GBP2023-04-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
129,000 GBP2023-04-29
Property, Plant & Equipment
Plant and equipment
176,000 GBP2023-04-29
256,000 GBP2022-04-30
Furniture and fittings
3,000 GBP2023-04-29
28,000 GBP2022-04-30
Raw materials and consumables
49,000 GBP2023-04-29
242,000 GBP2022-04-30
Value of work in progress
193,000 GBP2023-04-29
539,000 GBP2022-04-30
Trade Debtors/Trade Receivables
Current
994,000 GBP2023-04-29
1,067,000 GBP2022-04-30
Amounts Owed by Group Undertakings
Current
996,000 GBP2023-04-29
20,000 GBP2022-04-30
Other Debtors
Current
65,000 GBP2023-04-29
298,000 GBP2022-04-30
Prepayments/Accrued Income
Current
110,000 GBP2023-04-29
115,000 GBP2022-04-30
Bank Borrowings
Current
850,000 GBP2023-04-29
745,000 GBP2022-04-30
Trade Creditors/Trade Payables
Current
434,000 GBP2023-04-29
441,000 GBP2022-04-30
Amounts owed to group undertakings
Current
153,000 GBP2023-04-29
378,000 GBP2022-04-30
Taxation/Social Security Payable
Current
225,000 GBP2023-04-29
330,000 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Current
18,000 GBP2023-04-29
28,000 GBP2022-04-30
Other Creditors
Current
99,000 GBP2023-04-29
103,000 GBP2022-04-30
Accrued Liabilities/Deferred Income
Current
14,000 GBP2023-04-29
284,000 GBP2022-04-30
Creditors
Current
1,793,000 GBP2023-04-29
2,309,000 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Non-current
14,000 GBP2023-04-29
44,000 GBP2022-04-30
Amounts owed to group undertakings
Non-current
228,000 GBP2022-04-30
Creditors
Non-current
14,000 GBP2023-04-29
272,000 GBP2022-04-30
Bank Borrowings
Current, Amounts falling due within one year
850,000 GBP2023-04-29
745,000 GBP2022-04-30
Total Borrowings
850,000 GBP2023-04-29
745,000 GBP2022-04-30
Minimum gross finance lease payments owing
32,000 GBP2023-04-29
72,000 GBP2022-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
0 shares2023-04-29
0 shares2022-04-30
Par Value of Share
Class 1 ordinary share
02022-05-01 ~ 2023-04-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
34,000 GBP2023-04-29
149,000 GBP2022-04-30
Between one and five year
4,000 GBP2023-04-29
313,000 GBP2022-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
38,000 GBP2023-04-29
462,000 GBP2022-04-30