32990 - Other Manufacturing N.e.c.
Turnover/Revenue
11,066,700 GBP2024-07-01 ~ 2025-06-30
10,082,456 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
-8,172,032 GBP2024-07-01 ~ 2025-06-30
-8,486,093 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
2,894,668 GBP2024-07-01 ~ 2025-06-30
1,596,363 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
-2,217,640 GBP2024-07-01 ~ 2025-06-30
-2,121,298 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
1,057,445 GBP2024-07-01 ~ 2025-06-30
-150,011 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
789,164 GBP2024-07-01 ~ 2025-06-30
-442,151 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
602,621 GBP2024-07-01 ~ 2025-06-30
-436,211 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
602,621 GBP2024-07-01 ~ 2025-06-30
2,061,057 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
9,759,550 GBP2025-06-30
10,184,640 GBP2024-06-30
Total Inventories
552,420 GBP2025-06-30
723,736 GBP2024-06-30
Debtors
1,992,488 GBP2025-06-30
1,404,080 GBP2024-06-30
Cash at bank and in hand
55,330 GBP2025-06-30
794,173 GBP2024-06-30
Current Assets
2,600,238 GBP2025-06-30
2,921,989 GBP2024-06-30
Creditors
Current
2,162,861 GBP2025-06-30
2,664,036 GBP2024-06-30
Net Current Assets/Liabilities
437,377 GBP2025-06-30
257,953 GBP2024-06-30
Total Assets Less Current Liabilities
10,196,927 GBP2025-06-30
10,442,593 GBP2024-06-30
Net Assets/Liabilities
1,542,186 GBP2025-06-30
935,565 GBP2024-06-30
Equity
Called up share capital
4,100 GBP2025-06-30
100 GBP2024-06-30
100 GBP2023-06-30
Revaluation reserve
2,447,323 GBP2025-06-30
2,497,268 GBP2024-06-30
Retained earnings (accumulated losses)
-909,237 GBP2025-06-30
-1,561,803 GBP2024-06-30
-1,125,592 GBP2023-06-30
Equity
1,542,186 GBP2025-06-30
935,565 GBP2024-06-30
-1,125,492 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
652,566 GBP2024-07-01 ~ 2025-06-30
-436,211 GBP2023-07-01 ~ 2024-06-30
Issue of Equity Instruments
Called up share capital
4,000 GBP2024-07-01 ~ 2025-06-30
Issue of Equity Instruments
4,000 GBP2024-07-01 ~ 2025-06-30
Wages/Salaries
2,460,218 GBP2024-07-01 ~ 2025-06-30
2,250,272 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
215,004 GBP2024-07-01 ~ 2025-06-30
172,864 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,516 GBP2024-07-01 ~ 2025-06-30
42,328 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
2,735,738 GBP2024-07-01 ~ 2025-06-30
2,465,464 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
812024-07-01 ~ 2025-06-30
772023-07-01 ~ 2024-06-30
Director Remuneration
84,446 GBP2024-07-01 ~ 2025-06-30
80,250 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
419,876 GBP2024-07-01 ~ 2025-06-30
410,239 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
13,842 GBP2024-07-01 ~ 2025-06-30
12,500 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
197,291 GBP2024-07-01 ~ 2025-06-30
-110,538 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
7,500,000 GBP2025-06-30
7,500,000 GBP2024-06-30
Plant and equipment
3,964,646 GBP2025-06-30
3,985,220 GBP2024-06-30
Furniture and fittings
2,010 GBP2025-06-30
2,010 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-42,953 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,592,470 GBP2025-06-30
1,319,775 GBP2024-06-30
Furniture and fittings
1,205 GBP2025-06-30
904 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
150,000 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
308,549 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
301 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-35,497 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
150,000 GBP2025-06-30
Property, Plant & Equipment
Land and buildings
7,350,000 GBP2025-06-30
7,500,000 GBP2024-06-30
Plant and equipment
2,372,176 GBP2025-06-30
2,665,445 GBP2024-06-30
Furniture and fittings
805 GBP2025-06-30
1,106 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
128,694 GBP2025-06-30
128,510 GBP2024-06-30
Computers
18,297 GBP2025-06-30
108,224 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
11,613,647 GBP2025-06-30
11,723,964 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-28,442 GBP2024-07-01 ~ 2025-06-30
Computers
-99,407 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-170,802 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-357 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
101,259 GBP2025-06-30
115,592 GBP2024-06-30
Computers
9,163 GBP2025-06-30
103,053 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,854,097 GBP2025-06-30
1,539,324 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
13,115 GBP2024-07-01 ~ 2025-06-30
Computers
5,517 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
477,482 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-27,448 GBP2024-07-01 ~ 2025-06-30
Computers
-99,407 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-162,352 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Motor vehicles
27,435 GBP2025-06-30
12,918 GBP2024-06-30
Computers
9,134 GBP2025-06-30
5,171 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
162,077 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
86,211 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
97,246 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
77,229 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
48,624 GBP2024-07-01 ~ 2025-06-30
Motor vehicles, Under hire purchased contracts or finance leases
8,982 GBP2024-07-01 ~ 2025-06-30
Under hire purchased contracts or finance leases
57,606 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
64,831 GBP2024-06-30
Motor vehicles, Under hire purchased contracts or finance leases
8,982 GBP2024-06-30
Under hire purchased contracts or finance leases
73,813 GBP2024-06-30
Merchandise
552,420 GBP2025-06-30
723,736 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
1,371,446 GBP2025-06-30
1,027,055 GBP2024-06-30
Other Debtors
Current
41,657 GBP2025-06-30
100 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
48,783 GBP2025-06-30
Amount of value-added tax that is recoverable
Current
80,848 GBP2025-06-30
57,867 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
1,929,744 GBP2025-06-30
1,302,135 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
697,958 GBP2025-06-30
557,584 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
9,746 GBP2025-06-30
32,159 GBP2024-06-30
Trade Creditors/Trade Payables
Current
1,293,579 GBP2025-06-30
1,614,661 GBP2024-06-30
Other Taxation & Social Security Payable
Current
42,140 GBP2025-06-30
54,446 GBP2024-06-30
Other Creditors
Current
51,090 GBP2025-06-30
39,588 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
65,783 GBP2025-06-30
316,224 GBP2024-06-30
Accrued Liabilities
Current
2,565 GBP2025-06-30
49,374 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
5,144,546 GBP2025-06-30
4,883,247 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
9,746 GBP2024-06-30
Other Creditors
Non-current
3,096,305 GBP2025-06-30
4,435,471 GBP2024-06-30
Bank Borrowings
Non-current, Between one and two years
557,584 GBP2024-06-30
Between two and five year, Non-current
1,702,286 GBP2025-06-30
1,656,827 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
32,159 GBP2024-06-30
hire purchase agreements
9,746 GBP2025-06-30
41,905 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,978 GBP2024-06-30
Bank Borrowings
Secured
5,842,504 GBP2025-06-30
5,440,831 GBP2024-06-30
Total Borrowings
Secured
5,852,250 GBP2025-06-30
5,482,736 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
413,890 GBP2025-06-30
178,564 GBP2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
602,621 GBP2024-07-01 ~ 2025-06-30