32990 - Other Manufacturing N.e.c.
Average Number of Employees
1142023-01-01 ~ 2023-12-31
1112022-01-01 ~ 2022-12-31
Turnover/Revenue
8,152,720 GBP2023-01-01 ~ 2023-12-31
8,484,641 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,450,471 GBP2023-01-01 ~ 2023-12-31
-8,926,535 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
-2,297,751 GBP2023-01-01 ~ 2023-12-31
-441,894 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-318,099 GBP2023-01-01 ~ 2023-12-31
-211,797 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,363,923 GBP2023-01-01 ~ 2023-12-31
-1,694,617 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-5,493,862 GBP2023-01-01 ~ 2023-12-31
-2,073,758 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-437,760 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-5,931,622 GBP2023-01-01 ~ 2023-12-31
-2,073,758 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-5,931,622 GBP2023-01-01 ~ 2023-12-31
-2,073,758 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
14,016 GBP2023-12-31
16,496 GBP2022-12-31
Property, Plant & Equipment
500,555 GBP2023-12-31
2,029,597 GBP2022-12-31
Fixed Assets
514,571 GBP2023-12-31
2,046,093 GBP2022-12-31
Total Inventories
707,244 GBP2023-12-31
844,928 GBP2022-12-31
Debtors
Current
3,588,001 GBP2023-12-31
1,872,269 GBP2022-12-31
Cash at bank and in hand
649,967 GBP2023-12-31
895,659 GBP2022-12-31
Current Assets
4,945,212 GBP2023-12-31
3,612,856 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,429,223 GBP2023-12-31
-1,861,000 GBP2022-12-31
Net Current Assets/Liabilities
3,515,989 GBP2023-12-31
1,751,856 GBP2022-12-31
Total Assets Less Current Liabilities
4,030,560 GBP2023-12-31
3,797,949 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-8,922,396 GBP2023-12-31
-3,558,461 GBP2022-12-31
Net Assets/Liabilities
-5,692,134 GBP2023-12-31
239,488 GBP2022-12-31
Equity
Called up share capital
10,312 GBP2023-12-31
10,312 GBP2022-12-31
10,312 GBP2022-01-01
Share premium
142,613 GBP2023-12-31
142,613 GBP2022-12-31
142,613 GBP2022-01-01
Other miscellaneous reserve
30,791 GBP2023-12-31
30,791 GBP2022-12-31
30,791 GBP2022-01-01
Retained earnings (accumulated losses)
-6,294,592 GBP2023-12-31
2,172 GBP2022-12-31
1,710,788 GBP2022-01-01
Retained earnings (accumulated losses), Restated amount
-362,970 GBP2022-12-31
Equity
-5,692,134 GBP2023-12-31
604,630 GBP2022-12-31
2,313,246 GBP2022-01-01
Restated amount
239,488 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-5,931,622 GBP2023-01-01 ~ 2023-12-31
-2,073,758 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-5,931,622 GBP2023-01-01 ~ 2023-12-31
-2,073,758 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-5,931,622 GBP2023-01-01 ~ 2023-12-31
-2,073,758 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
501,940 GBP2023-01-01 ~ 2023-12-31
260,709 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
34,100 GBP2023-01-01 ~ 2023-12-31
26,800 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,260,623 GBP2023-01-01 ~ 2023-12-31
4,078,356 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,037 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,395,117 GBP2023-01-01 ~ 2023-12-31
-394,014 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
50,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
35,984 GBP2023-12-31
33,504 GBP2022-12-31
Intangible Assets
Goodwill
14,016 GBP2023-12-31
16,496 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,653,864 GBP2023-12-31
2,309,033 GBP2022-12-31
Other
190,548 GBP2023-12-31
411,466 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,844,412 GBP2023-12-31
2,720,499 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
690,902 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
690,902 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
501,940 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
501,940 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,343,857 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,343,857 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
310,007 GBP2023-12-31
1,692,183 GBP2022-12-31
Other
190,548 GBP2023-12-31
337,414 GBP2022-12-31
Raw materials and consumables
510,421 GBP2023-12-31
362,502 GBP2022-12-31
Value of work in progress
77,574 GBP2023-12-31
91,742 GBP2022-12-31
Finished Goods/Goods for Resale
119,249 GBP2023-12-31
390,684 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
566,843 GBP2023-12-31
630,590 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,962,846 GBP2023-12-31
414,290 GBP2022-12-31
Other Debtors
Current
566,223 GBP2023-12-31
346,874 GBP2022-12-31
Prepayments/Accrued Income
Current
492,089 GBP2023-12-31
480,515 GBP2022-12-31
Trade Creditors/Trade Payables
Current
536,855 GBP2023-12-31
1,147,044 GBP2022-12-31
Amounts owed to group undertakings
Current
275,245 GBP2023-12-31
166,843 GBP2022-12-31
Taxation/Social Security Payable
Current
69,353 GBP2023-12-31
89,051 GBP2022-12-31
Other Creditors
Current
187,496 GBP2023-12-31
208,676 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
360,274 GBP2023-12-31
249,386 GBP2022-12-31
Creditors
Current
1,429,223 GBP2023-12-31
1,861,000 GBP2022-12-31
Amounts owed to group undertakings
Non-current
8,786,289 GBP2023-12-31
3,500,000 GBP2022-12-31
Other Creditors
Non-current
136,107 GBP2023-12-31
58,461 GBP2022-12-31
Creditors
Non-current
8,922,396 GBP2023-12-31
3,558,461 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3 shares2023-12-31
3 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3,000 shares2023-12-31
3,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
3,000 shares2023-12-31
3,000 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
4,309 shares2023-12-31
4,309 shares2022-12-31
Par Value of Share
Class 4 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
383,986 GBP2023-12-31
141,186 GBP2022-12-31
Between one and five year
191,537 GBP2023-12-31
44,070 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
575,523 GBP2023-12-31
185,256 GBP2022-12-31