32990 - Other Manufacturing N.e.c.
Average Number of Employees
432024-01-01 ~ 2024-12-31
492023-01-01 ~ 2023-12-31
Turnover/Revenue
21,816,479 GBP2024-01-01 ~ 2024-12-31
19,617,155 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-20,753,031 GBP2024-01-01 ~ 2024-12-31
-17,604,834 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,063,448 GBP2024-01-01 ~ 2024-12-31
2,012,321 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-6,254,290 GBP2024-01-01 ~ 2024-12-31
-6,554,310 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,183,306 GBP2024-01-01 ~ 2024-12-31
-4,705,876 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-6,609,156 GBP2024-01-01 ~ 2024-12-31
-4,992,058 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-46,169 GBP2024-01-01 ~ 2024-12-31
-24,573 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-6,655,325 GBP2024-01-01 ~ 2024-12-31
-5,016,631 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-6,655,325 GBP2024-01-01 ~ 2024-12-31
-5,016,631 GBP2023-01-01 ~ 2023-12-31
Fixed Assets - Investments
472,330,399 GBP2024-12-31
472,330,399 GBP2023-12-31
Fixed Assets
473,248,302 GBP2024-12-31
472,891,557 GBP2023-12-31
Total Inventories
1,166,069 GBP2024-12-31
2,136,755 GBP2023-12-31
Debtors
Non-current
120,148 GBP2024-12-31
Current
10,524,583 GBP2024-12-31
9,254,198 GBP2023-12-31
Cash at bank and in hand
4,604,828 GBP2024-12-31
3,300,791 GBP2023-12-31
Current Assets
16,415,628 GBP2024-12-31
14,691,744 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-34,662,706 GBP2024-12-31
-26,135,062 GBP2023-12-31
Net Current Assets/Liabilities
-18,247,078 GBP2024-12-31
-11,443,318 GBP2023-12-31
Total Assets Less Current Liabilities
455,001,224 GBP2024-12-31
461,448,239 GBP2023-12-31
Net Assets/Liabilities
454,745,792 GBP2024-12-31
461,418,239 GBP2023-12-31
Equity
Called up share capital
4,646,560 GBP2024-12-31
4,646,560 GBP2023-12-31
4,646,560 GBP2023-01-01
Capital redemption reserve
492,607,562 GBP2024-12-31
492,607,562 GBP2023-12-31
481,103,221 GBP2023-01-01
Other miscellaneous reserve
98,868 GBP2024-12-31
115,990 GBP2023-12-31
129,369 GBP2023-01-01
Retained earnings (accumulated losses)
-42,607,198 GBP2024-12-31
-35,951,873 GBP2023-12-31
-30,935,242 GBP2023-01-01
Equity
454,745,792 GBP2024-12-31
461,418,239 GBP2023-12-31
454,943,908 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-6,655,325 GBP2024-01-01 ~ 2024-12-31
-5,016,631 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
201,708 GBP2024-01-01 ~ 2024-12-31
189,126 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,847,862 GBP2024-01-01 ~ 2024-12-31
5,442,109 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
686,135 GBP2024-01-01 ~ 2024-12-31
747,039 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,659,028 GBP2024-01-01 ~ 2024-12-31
6,403,153 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,663,831 GBP2024-01-01 ~ 2024-12-31
-1,178,908 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
157,383 GBP2024-12-31
46,702 GBP2023-12-31
Development expenditure
592,472 GBP2024-12-31
278,692 GBP2023-12-31
Computer software
368,677 GBP2024-12-31
360,602 GBP2023-12-31
Intangible Assets - Gross Cost
1,144,782 GBP2024-12-31
760,216 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
65,241 GBP2024-12-31
33,690 GBP2023-12-31
Development expenditure
298,510 GBP2024-12-31
183,564 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
639,881 GBP2024-12-31
392,757 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
32,066 GBP2024-01-01 ~ 2024-12-31
Development expenditure
86,250 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
218,943 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
102,592 GBP2023-12-31
Computers
66,926 GBP2024-12-31
255,871 GBP2023-12-31
Other
393,705 GBP2024-12-31
400,238 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
535,855 GBP2024-12-31
1,222,282 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Computers
-213,004 GBP2024-01-01 ~ 2024-12-31
Other
-400,238 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,107,607 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
93,942 GBP2023-12-31
Computers
225,127 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,028,583 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
201,708 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-213,004 GBP2024-01-01 ~ 2024-12-31
Other
-400,238 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,107,438 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
32,493 GBP2024-12-31
Other
28,430 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
122,853 GBP2024-12-31
Raw materials and consumables
453,389 GBP2024-12-31
416,052 GBP2023-12-31
Finished Goods/Goods for Resale
712,680 GBP2024-12-31
1,720,703 GBP2023-12-31
Other Debtors
Non-current
120,148 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
398,424 GBP2024-12-31
195,596 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
8,106,217 GBP2024-12-31
7,718,209 GBP2023-12-31
Other Debtors
Current
1,541,492 GBP2024-12-31
1,113,095 GBP2023-12-31
Prepayments/Accrued Income
Current
478,450 GBP2024-12-31
227,298 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,340,470 GBP2024-12-31
2,405,293 GBP2023-12-31
Amounts owed to group undertakings
Current
26,879,942 GBP2024-12-31
23,067,324 GBP2023-12-31
Other Creditors
Current
356,207 GBP2024-12-31
58,374 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
948,920 GBP2024-12-31
511,083 GBP2023-12-31
Creditors
Current
34,662,706 GBP2024-12-31
26,135,062 GBP2023-12-31
Non-current
255,432 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,646,560 shares2024-12-31
4,646,560 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31