32990 - Other Manufacturing N.e.c.
Average Number of Employees
492023-01-01 ~ 2023-12-31
642022-01-01 ~ 2022-12-31
Turnover/Revenue
19,617,155 GBP2023-01-01 ~ 2023-12-31
3,872,264 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-17,604,834 GBP2023-01-01 ~ 2023-12-31
-3,418,802 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,012,321 GBP2023-01-01 ~ 2023-12-31
453,462 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-6,554,310 GBP2023-01-01 ~ 2023-12-31
-6,049,224 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,705,876 GBP2023-01-01 ~ 2023-12-31
-3,949,958 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-4,992,058 GBP2023-01-01 ~ 2023-12-31
-8,609,867 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-24,573 GBP2023-01-01 ~ 2023-12-31
-41,308 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-5,016,631 GBP2023-01-01 ~ 2023-12-31
-8,651,164 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-5,016,631 GBP2023-01-01 ~ 2023-12-31
-8,633,301 GBP2022-01-01 ~ 2022-12-31
Fixed Assets - Investments
472,330,399 GBP2023-12-31
463,793,221 GBP2022-12-31
Fixed Assets
472,891,557 GBP2023-12-31
464,738,200 GBP2022-12-31
Total Inventories
2,136,755 GBP2023-12-31
3,521,810 GBP2022-12-31
Debtors
Non-current
129,159 GBP2022-12-31
Current
9,254,198 GBP2023-12-31
1,500,390 GBP2022-12-31
Cash at bank and in hand
3,300,791 GBP2023-12-31
1,979,349 GBP2022-12-31
Current Assets
14,691,744 GBP2023-12-31
7,130,708 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-26,135,062 GBP2023-12-31
-16,853,977 GBP2022-12-31
Net Current Assets/Liabilities
-11,443,318 GBP2023-12-31
-9,723,269 GBP2022-12-31
Total Assets Less Current Liabilities
461,448,239 GBP2023-12-31
455,014,931 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-71,023 GBP2022-12-31
Net Assets/Liabilities
461,418,239 GBP2023-12-31
454,943,908 GBP2022-12-31
Equity
Called up share capital
4,646,560 GBP2023-12-31
4,646,560 GBP2022-12-31
4,646,560 GBP2022-01-01
Capital redemption reserve
492,607,562 GBP2023-12-31
481,103,221 GBP2022-12-31
481,103,221 GBP2022-01-01
Other miscellaneous reserve
115,990 GBP2023-12-31
129,369 GBP2022-12-31
129,923 GBP2022-01-01
Retained earnings (accumulated losses)
-35,951,873 GBP2023-12-31
-30,935,242 GBP2022-12-31
-22,301,941 GBP2022-01-01
Equity
461,418,239 GBP2023-12-31
454,943,908 GBP2022-12-31
463,577,763 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-5,016,631 GBP2023-01-01 ~ 2023-12-31
-8,633,301 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
189,126 GBP2023-01-01 ~ 2023-12-31
285,303 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,442,109 GBP2023-01-01 ~ 2023-12-31
4,276,067 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
747,039 GBP2023-01-01 ~ 2023-12-31
535,804 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,403,153 GBP2023-01-01 ~ 2023-12-31
4,962,020 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,254,158 GBP2023-01-01 ~ 2023-12-31
-1,643,721 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
46,702 GBP2023-12-31
67,815 GBP2022-12-31
Development expenditure
278,692 GBP2023-12-31
1,660,321 GBP2022-12-31
Computer software
360,602 GBP2023-12-31
187,139 GBP2022-12-31
Intangible Assets - Gross Cost
760,216 GBP2023-12-31
1,989,495 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
33,690 GBP2023-12-31
32,240 GBP2022-12-31
Development expenditure
183,564 GBP2023-12-31
1,310,201 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
392,757 GBP2023-12-31
1,420,496 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
22,087 GBP2023-01-01 ~ 2023-12-31
Development expenditure
145,746 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
265,281 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
102,592 GBP2023-12-31
102,592 GBP2022-12-31
Computers
255,871 GBP2023-12-31
236,862 GBP2022-12-31
Other
400,238 GBP2023-12-31
538,893 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,222,282 GBP2023-12-31
1,341,928 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Other
-168,655 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-168,655 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
75,231 GBP2022-12-31
Computers
207,155 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
965,948 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
18,711 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
17,972 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
189,126 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-126,491 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-126,491 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
93,942 GBP2023-12-31
Computers
225,127 GBP2023-12-31
Other
281,973 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,028,583 GBP2023-12-31
Raw materials and consumables
416,052 GBP2023-12-31
401,793 GBP2022-12-31
Finished Goods/Goods for Resale
1,720,703 GBP2023-12-31
3,120,017 GBP2022-12-31
Other Debtors
Non-current
129,159 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
195,596 GBP2023-12-31
271,599 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,718,209 GBP2023-12-31
876,351 GBP2022-12-31
Other Debtors
Current
1,113,095 GBP2023-12-31
212,942 GBP2022-12-31
Prepayments/Accrued Income
Current
227,298 GBP2023-12-31
139,498 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,405,293 GBP2023-12-31
931,774 GBP2022-12-31
Amounts owed to group undertakings
Current
23,067,324 GBP2023-12-31
15,147,896 GBP2022-12-31
Other Creditors
Current
58,374 GBP2023-12-31
11,412 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
511,083 GBP2023-12-31
544,277 GBP2022-12-31
Creditors
Current
26,135,062 GBP2023-12-31
16,853,977 GBP2022-12-31
Non-current
71,023 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,646,560 shares2023-12-31
4,646,560 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31