32990 - Other Manufacturing N.e.c.
Average Number of Employees
1232024-01-01 ~ 2024-12-31
1142023-01-01 ~ 2023-12-31
Turnover/Revenue
8,156,021 GBP2024-01-01 ~ 2024-12-31
8,152,720 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,801,224 GBP2024-01-01 ~ 2024-12-31
-10,450,471 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
-645,203 GBP2024-01-01 ~ 2024-12-31
-2,297,751 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-470,032 GBP2024-01-01 ~ 2024-12-31
-318,099 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,153,705 GBP2024-01-01 ~ 2024-12-31
-2,363,923 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
131,246 GBP2024-01-01 ~ 2024-12-31
-5,493,862 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-789,845 GBP2024-01-01 ~ 2024-12-31
-437,760 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-658,599 GBP2024-01-01 ~ 2024-12-31
-5,931,622 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-658,599 GBP2024-01-01 ~ 2024-12-31
-5,931,622 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
11,536 GBP2024-12-31
14,016 GBP2023-12-31
Property, Plant & Equipment
51,880 GBP2024-12-31
500,555 GBP2023-12-31
Fixed Assets
63,416 GBP2024-12-31
514,571 GBP2023-12-31
Total Inventories
2,400,811 GBP2024-12-31
707,244 GBP2023-12-31
Debtors
Current
3,590,314 GBP2024-12-31
3,588,001 GBP2023-12-31
Cash at bank and in hand
1,051,294 GBP2024-12-31
649,967 GBP2023-12-31
Current Assets
7,042,419 GBP2024-12-31
4,945,212 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,429,223 GBP2023-12-31
Net Current Assets/Liabilities
5,646,230 GBP2024-12-31
3,515,989 GBP2023-12-31
Total Assets Less Current Liabilities
5,709,646 GBP2024-12-31
4,030,560 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-8,922,396 GBP2023-12-31
Net Assets/Liabilities
-6,350,733 GBP2024-12-31
-5,692,134 GBP2023-12-31
Equity
Called up share capital
10,312 GBP2024-12-31
10,312 GBP2023-12-31
10,312 GBP2023-01-01
Share premium
142,613 GBP2024-12-31
142,613 GBP2023-12-31
142,613 GBP2023-01-01
Other miscellaneous reserve
30,791 GBP2024-12-31
30,791 GBP2023-12-31
30,791 GBP2023-01-01
Retained earnings (accumulated losses)
-6,953,191 GBP2024-12-31
-6,294,592 GBP2023-12-31
-362,970 GBP2023-01-01
Equity
-6,350,733 GBP2024-12-31
-5,692,134 GBP2023-12-31
239,488 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-658,599 GBP2024-01-01 ~ 2024-12-31
-5,931,622 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-658,599 GBP2024-01-01 ~ 2024-12-31
-5,931,622 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-658,599 GBP2024-01-01 ~ 2024-12-31
-5,931,622 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
353,065 GBP2024-01-01 ~ 2024-12-31
501,940 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
38,500 GBP2024-01-01 ~ 2024-12-31
34,100 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,805,526 GBP2024-01-01 ~ 2024-12-31
4,260,623 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-164,650 GBP2024-01-01 ~ 2024-12-31
-1,395,117 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
38,464 GBP2024-12-31
35,984 GBP2023-12-31
Intangible Assets
Goodwill
11,536 GBP2024-12-31
14,016 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,748,802 GBP2024-12-31
2,653,864 GBP2023-12-31
Other
190,548 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,748,802 GBP2024-12-31
2,844,412 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Other
-95,610 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-95,610 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,343,857 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,343,857 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
353,065 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
353,065 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,696,922 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,696,922 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
51,880 GBP2024-12-31
310,007 GBP2023-12-31
Other
190,548 GBP2023-12-31
Raw materials and consumables
701,057 GBP2024-12-31
510,421 GBP2023-12-31
Value of work in progress
98,081 GBP2024-12-31
77,574 GBP2023-12-31
Finished Goods/Goods for Resale
1,601,673 GBP2024-12-31
119,249 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
511,688 GBP2024-12-31
566,843 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,929,595 GBP2024-12-31
1,962,846 GBP2023-12-31
Other Debtors
Current
666,936 GBP2024-12-31
566,223 GBP2023-12-31
Prepayments/Accrued Income
Current
482,095 GBP2024-12-31
492,089 GBP2023-12-31
Trade Creditors/Trade Payables
Current
567,358 GBP2024-12-31
536,855 GBP2023-12-31
Amounts owed to group undertakings
Current
143,737 GBP2024-12-31
275,245 GBP2023-12-31
Taxation/Social Security Payable
Current
80,563 GBP2024-12-31
69,353 GBP2023-12-31
Other Creditors
Current
264,117 GBP2024-12-31
187,496 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
340,414 GBP2024-12-31
360,274 GBP2023-12-31
Creditors
Current
1,396,189 GBP2024-12-31
1,429,223 GBP2023-12-31
Amounts owed to group undertakings
Non-current
11,286,289 GBP2024-12-31
8,786,289 GBP2023-12-31
Other Creditors
Non-current
39,223 GBP2024-12-31
136,107 GBP2023-12-31
Creditors
Non-current
11,325,512 GBP2024-12-31
8,922,396 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3 shares2024-12-31
3 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3,000 shares2024-12-31
3,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
3,000 shares2024-12-31
3,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
4,309 shares2024-12-31
4,309 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
184,337 GBP2024-12-31
383,986 GBP2023-12-31
Between one and five year
7,352 GBP2024-12-31
191,537 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
191,689 GBP2024-12-31
575,523 GBP2023-12-31