32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
8,310,571 GBP2022-07-01 ~ 2023-06-30
7,325,141 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-6,718,535 GBP2022-07-01 ~ 2023-06-30
-5,955,038 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
1,592,036 GBP2022-07-01 ~ 2023-06-30
1,370,103 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-2,024,745 GBP2022-07-01 ~ 2023-06-30
-1,946,435 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
-34,921 GBP2022-07-01 ~ 2023-06-30
-368,670 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-266,388 GBP2022-07-01 ~ 2023-06-30
-500,630 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-100,320 GBP2022-07-01 ~ 2023-06-30
-469,107 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
-100,320 GBP2022-07-01 ~ 2023-06-30
-469,107 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
7,914,225 GBP2023-06-30
8,287,251 GBP2022-06-30
Total Inventories
730,280 GBP2023-06-30
638,757 GBP2022-06-30
Debtors
1,447,975 GBP2023-06-30
1,787,883 GBP2022-06-30
Cash at bank and in hand
232,669 GBP2023-06-30
265,639 GBP2022-06-30
Current Assets
2,410,924 GBP2023-06-30
2,692,279 GBP2022-06-30
Creditors
Current
5,116,038 GBP2023-06-30
5,178,568 GBP2022-06-30
Net Current Assets/Liabilities
-2,705,114 GBP2023-06-30
-2,486,289 GBP2022-06-30
Total Assets Less Current Liabilities
5,209,111 GBP2023-06-30
5,800,962 GBP2022-06-30
Creditors
Non-current
6,334,603 GBP2023-06-30
6,826,134 GBP2022-06-30
Net Assets/Liabilities
-1,125,492 GBP2023-06-30
-1,025,172 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
100 GBP2021-06-30
Retained earnings (accumulated losses)
-1,125,592 GBP2023-06-30
-1,025,272 GBP2022-06-30
-556,165 GBP2021-06-30
Equity
-1,125,492 GBP2023-06-30
-1,025,172 GBP2022-06-30
-556,065 GBP2021-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-100,320 GBP2022-07-01 ~ 2023-06-30
-469,107 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
1,970,304 GBP2022-07-01 ~ 2023-06-30
1,979,100 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
155,987 GBP2022-07-01 ~ 2023-06-30
171,198 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
28,482 GBP2022-07-01 ~ 2023-06-30
40,106 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,154,773 GBP2022-07-01 ~ 2023-06-30
2,190,404 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
772022-07-01 ~ 2023-06-30
842021-07-01 ~ 2022-06-30
Director Remuneration
66,815 GBP2022-07-01 ~ 2023-06-30
89,984 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
498,464 GBP2022-07-01 ~ 2023-06-30
497,141 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
11,000 GBP2022-07-01 ~ 2023-06-30
7,500 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
-50,614 GBP2022-07-01 ~ 2023-06-30
-95,120 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
982,600 GBP2023-06-30
982,600 GBP2022-06-30
Improvements to leasehold property
4,180,357 GBP2023-06-30
3,880,357 GBP2022-06-30
Plant and equipment
3,929,002 GBP2023-06-30
3,980,976 GBP2022-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-232,953 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
58,956 GBP2023-06-30
39,304 GBP2022-06-30
Improvements to leasehold property
190,630 GBP2023-06-30
113,023 GBP2022-06-30
Plant and equipment
996,182 GBP2023-06-30
632,074 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,652 GBP2022-07-01 ~ 2023-06-30
Improvements to leasehold property
77,607 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
424,915 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-60,807 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings
923,644 GBP2023-06-30
943,296 GBP2022-06-30
Improvements to leasehold property
3,989,727 GBP2023-06-30
3,767,334 GBP2022-06-30
Plant and equipment
2,932,820 GBP2023-06-30
3,348,902 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,010 GBP2023-06-30
2,010 GBP2022-06-30
Motor vehicles
208,865 GBP2023-06-30
371,029 GBP2022-06-30
Computers
103,726 GBP2023-06-30
100,926 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
9,406,560 GBP2023-06-30
9,317,898 GBP2022-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-162,164 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-395,117 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
603 GBP2023-06-30
301 GBP2022-06-30
Motor vehicles
146,511 GBP2023-06-30
158,892 GBP2022-06-30
Computers
99,453 GBP2023-06-30
87,053 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,492,335 GBP2023-06-30
1,030,647 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
302 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
57,128 GBP2022-07-01 ~ 2023-06-30
Computers
12,400 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
592,004 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-69,509 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-130,316 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Furniture and fittings
1,407 GBP2023-06-30
1,709 GBP2022-06-30
Motor vehicles
62,354 GBP2023-06-30
212,137 GBP2022-06-30
Computers
4,273 GBP2023-06-30
13,873 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
162,077 GBP2023-06-30
461,838 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
72,936 GBP2023-06-30
132,542 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
43,069 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
50,471 GBP2022-07-01 ~ 2023-06-30
Under hire purchased contracts or finance leases
93,540 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
89,141 GBP2023-06-30
329,296 GBP2022-06-30
Motor vehicles, Under hire purchased contracts or finance leases
56,003 GBP2023-06-30
194,750 GBP2022-06-30
Under hire purchased contracts or finance leases
145,144 GBP2023-06-30
524,046 GBP2022-06-30
Merchandise
730,280 GBP2023-06-30
638,757 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
469,106 GBP2023-06-30
938,284 GBP2022-06-30
Other Debtors
Current
296,998 GBP2023-06-30
200,000 GBP2022-06-30
Amount of value-added tax that is recoverable
Current
59,665 GBP2023-06-30
70,009 GBP2022-06-30
Debtors
Amounts falling due within one year, Current
1,239,698 GBP2023-06-30
1,318,649 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
452,065 GBP2023-06-30
287,478 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
62,592 GBP2023-06-30
137,626 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,004,451 GBP2023-06-30
1,136,911 GBP2022-06-30
Other Taxation & Social Security Payable
Current
47,680 GBP2023-06-30
54,081 GBP2022-06-30
Other Creditors
Current
2,918,288 GBP2023-06-30
3,180,347 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
424,254 GBP2023-06-30
Accrued Liabilities
Current
206,708 GBP2023-06-30
382,125 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
5,354,768 GBP2023-06-30
5,644,673 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
63,517 GBP2023-06-30
306,615 GBP2022-06-30
Other Creditors
Non-current
916,318 GBP2023-06-30
874,846 GBP2022-06-30
Bank Borrowings
Between two and five year, Non-current
2,126,427 GBP2023-06-30
2,372,442 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
63,517 GBP2023-06-30
306,615 GBP2022-06-30
hire purchase agreements
126,109 GBP2023-06-30
444,241 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,978 GBP2023-06-30
7,148 GBP2022-06-30
Between one and five year
2,978 GBP2022-06-30
All periods
2,978 GBP2023-06-30
10,126 GBP2022-06-30
Bank Borrowings
Secured
5,806,833 GBP2023-06-30
5,932,151 GBP2022-06-30
Total Borrowings
Secured
5,932,942 GBP2023-06-30
6,376,392 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
-100,320 GBP2022-07-01 ~ 2023-06-30