32990 - Other Manufacturing N.e.c.
Average Number of Employees
512023-01-01 ~ 2023-12-31
662022-01-01 ~ 2022-12-31
Turnover/Revenue
13,655,139 GBP2023-01-01 ~ 2023-12-31
20,317,027 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,456,340 GBP2023-01-01 ~ 2023-12-31
-15,625,018 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,198,799 GBP2023-01-01 ~ 2023-12-31
4,692,009 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,492,126 GBP2023-01-01 ~ 2023-12-31
-8,467,868 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
706,673 GBP2023-01-01 ~ 2023-12-31
-3,775,859 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
418,891 GBP2023-01-01 ~ 2023-12-31
-4,329,086 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
94,098 GBP2023-01-01 ~ 2023-12-31
-3,712,686 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
94,098 GBP2023-01-01 ~ 2023-12-31
-3,712,686 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
4,360,266 GBP2023-12-31
6,430,351 GBP2022-12-31
Property, Plant & Equipment
2,924,457 GBP2023-12-31
3,535,176 GBP2022-12-31
Fixed Assets
7,284,723 GBP2023-12-31
9,965,527 GBP2022-12-31
Total Inventories
3,180,355 GBP2023-12-31
3,725,078 GBP2022-12-31
Debtors
Current
20,064,234 GBP2023-12-31
17,274,147 GBP2022-12-31
Cash at bank and in hand
285,510 GBP2023-12-31
915,918 GBP2022-12-31
Current Assets
23,530,099 GBP2023-12-31
21,915,143 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,071,770 GBP2023-12-31
-9,128,690 GBP2022-12-31
Net Current Assets/Liabilities
14,458,329 GBP2023-12-31
12,786,453 GBP2022-12-31
Total Assets Less Current Liabilities
21,743,052 GBP2023-12-31
22,751,980 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-18,594,381 GBP2023-12-31
-19,697,407 GBP2022-12-31
Net Assets/Liabilities
3,148,671 GBP2023-12-31
3,054,573 GBP2022-12-31
Equity
Share premium
8,789,780 GBP2023-12-31
8,789,780 GBP2022-12-31
8,789,780 GBP2022-01-01
Retained earnings (accumulated losses)
-5,641,109 GBP2023-12-31
-5,735,207 GBP2022-12-31
-2,022,521 GBP2022-01-01
Equity
3,148,671 GBP2023-12-31
3,054,573 GBP2022-12-31
6,767,259 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
94,098 GBP2023-01-01 ~ 2023-12-31
-3,712,686 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
94,098 GBP2023-01-01 ~ 2023-12-31
-3,712,686 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
618,174 GBP2023-01-01 ~ 2023-12-31
385,823 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
285,510 GBP2023-12-31
915,918 GBP2022-12-31
419,458 GBP2022-01-01
Audit Fees/Expenses
35,000 GBP2023-01-01 ~ 2023-12-31
30,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,861,216 GBP2023-01-01 ~ 2023-12-31
3,373,312 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
197,601 GBP2023-01-01 ~ 2023-12-31
218,044 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,133,403 GBP2023-01-01 ~ 2023-12-31
3,700,394 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
204,637 GBP2023-01-01 ~ 2023-12-31
205,792 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
329,584 GBP2023-01-01 ~ 2023-12-31
-610,150 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
98,439 GBP2023-01-01 ~ 2023-12-31
-822,526 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
11,778,070 GBP2023-12-31
11,778,070 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
7,417,804 GBP2023-12-31
5,347,719 GBP2022-12-31
Intangible Assets
Goodwill
4,360,266 GBP2023-12-31
6,430,351 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,415,097 GBP2023-12-31
1,415,097 GBP2022-12-31
Plant and equipment
2,683,672 GBP2023-12-31
2,676,217 GBP2022-12-31
Furniture and fittings
295,385 GBP2023-12-31
295,385 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,000,855 GBP2023-12-31
4,993,400 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
952,642 GBP2022-12-31
Furniture and fittings
225,204 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,458,224 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
498,983 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
618,174 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,451,625 GBP2023-12-31
Furniture and fittings
259,161 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,076,398 GBP2023-12-31
Property, Plant & Equipment
Buildings
1,283,760 GBP2023-12-31
1,316,594 GBP2022-12-31
Plant and equipment
1,232,047 GBP2023-12-31
1,723,575 GBP2022-12-31
Furniture and fittings
36,224 GBP2023-12-31
70,181 GBP2022-12-31
Raw materials and consumables
1,596,987 GBP2023-12-31
1,591,222 GBP2022-12-31
Value of work in progress
218,836 GBP2023-12-31
215,792 GBP2022-12-31
Finished Goods/Goods for Resale
1,364,532 GBP2023-12-31
1,918,064 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,377,285 GBP2023-12-31
3,758,619 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
18,019,714 GBP2023-12-31
12,447,072 GBP2022-12-31
Other Debtors
Current
5,318 GBP2023-12-31
Prepayments/Accrued Income
Current
62,152 GBP2023-12-31
143,898 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
159,846 GBP2023-12-31
155,055 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
439,919 GBP2023-12-31
769,503 GBP2022-12-31
Bank Borrowings
Current
154,887 GBP2023-12-31
149,376 GBP2022-12-31
Trade Creditors/Trade Payables
Current
213,402 GBP2023-12-31
1,388,435 GBP2022-12-31
Amounts owed to group undertakings
Current
7,362,245 GBP2023-12-31
6,563,519 GBP2022-12-31
Taxation/Social Security Payable
Current
488,817 GBP2023-12-31
326,125 GBP2022-12-31
Other Creditors
Current
13,134 GBP2023-12-31
115,279 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
839,285 GBP2023-12-31
585,956 GBP2022-12-31
Creditors
Current
9,071,770 GBP2023-12-31
9,128,690 GBP2022-12-31
Bank Borrowings
Non-current
473,927 GBP2023-12-31
625,846 GBP2022-12-31
Amounts owed to group undertakings
Non-current
18,120,454 GBP2023-12-31
19,071,561 GBP2022-12-31
Creditors
Non-current
18,594,381 GBP2023-12-31
19,697,407 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
154,887 GBP2023-12-31
149,376 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
154,887 GBP2023-12-31
149,376 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
166,940 GBP2023-12-31
Between two and five year, Non-current
306,987 GBP2023-12-31
Non-current, Between two and five year
464,840 GBP2022-12-31
Total Borrowings
628,814 GBP2023-12-31
775,222 GBP2022-12-31
Net Deferred Tax Liability/Asset
439,919 GBP2023-12-31
769,503 GBP2022-12-31
159,353 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-329,584 GBP2023-01-01 ~ 2023-12-31
610,150 GBP2022-01-01 ~ 2022-12-31
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
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
474,534 GBP2023-12-31
473,493 GBP2022-12-31
Between one and five year
1,777,623 GBP2023-12-31
1,800,275 GBP2022-12-31
More than five year
2,425,005 GBP2023-12-31
2,865,915 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,677,162 GBP2023-12-31
5,139,683 GBP2022-12-31