32990 - Other Manufacturing N.e.c.
(expand)Profit/Loss on Ordinary Activities Before Tax
-442,151 GBP2023-07-01 ~ 2024-06-30
-266,388 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-436,211 GBP2023-07-01 ~ 2024-06-30
-100,320 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
2,061,057 GBP2023-07-01 ~ 2024-06-30
-100,320 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
10,184,640 GBP2024-06-30
7,914,225 GBP2023-06-30
Total Inventories
723,736 GBP2024-06-30
730,280 GBP2023-06-30
Debtors
1,404,080 GBP2024-06-30
1,447,975 GBP2023-06-30
Cash at bank and in hand
794,173 GBP2024-06-30
232,669 GBP2023-06-30
Current Assets
2,921,989 GBP2024-06-30
2,410,924 GBP2023-06-30
Creditors
Current
2,664,036 GBP2024-06-30
2,237,339 GBP2023-06-30
Net Current Assets/Liabilities
257,953 GBP2024-06-30
173,585 GBP2023-06-30
Total Assets Less Current Liabilities
10,442,593 GBP2024-06-30
8,087,810 GBP2023-06-30
Net Assets/Liabilities
935,565 GBP2024-06-30
-1,125,492 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-06-30
Revaluation reserve
2,497,268 GBP2024-06-30
Retained earnings (accumulated losses)
-1,561,803 GBP2024-06-30
-1,125,592 GBP2023-06-30
-1,025,272 GBP2022-06-30
Equity
935,565 GBP2024-06-30
-1,125,492 GBP2023-06-30
-1,025,172 GBP2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-436,211 GBP2023-07-01 ~ 2024-06-30
-100,320 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,250,272 GBP2023-07-01 ~ 2024-06-30
1,970,304 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
172,864 GBP2023-07-01 ~ 2024-06-30
155,987 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,328 GBP2023-07-01 ~ 2024-06-30
28,482 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,465,464 GBP2023-07-01 ~ 2024-06-30
2,154,773 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
772023-07-01 ~ 2024-06-30
772022-07-01 ~ 2023-06-30
Director Remuneration
80,250 GBP2023-07-01 ~ 2024-06-30
66,815 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
410,239 GBP2023-07-01 ~ 2024-06-30
498,464 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
12,500 GBP2023-07-01 ~ 2024-06-30
11,000 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-110,538 GBP2023-07-01 ~ 2024-06-30
-50,614 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
7,500,000 GBP2024-06-30
982,600 GBP2023-06-30
Improvements to leasehold property
4,180,357 GBP2023-06-30
Plant and equipment
3,985,220 GBP2024-06-30
3,929,002 GBP2023-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
2,322,750 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
58,956 GBP2023-06-30
Improvements to leasehold property
190,630 GBP2023-06-30
Plant and equipment
1,319,775 GBP2024-06-30
996,182 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,652 GBP2023-07-01 ~ 2024-06-30
Improvements to leasehold property
83,843 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
323,593 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
7,500,000 GBP2024-06-30
923,644 GBP2023-06-30
Plant and equipment
2,665,445 GBP2024-06-30
2,932,820 GBP2023-06-30
Improvements to leasehold property
3,989,727 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,010 GBP2024-06-30
2,010 GBP2023-06-30
Motor vehicles
128,510 GBP2024-06-30
208,865 GBP2023-06-30
Computers
108,224 GBP2024-06-30
103,726 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
11,723,964 GBP2024-06-30
9,406,560 GBP2023-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-81,500 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-81,500 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
2,322,750 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
904 GBP2024-06-30
603 GBP2023-06-30
Motor vehicles
115,592 GBP2024-06-30
146,511 GBP2023-06-30
Computers
103,053 GBP2024-06-30
99,453 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,539,324 GBP2024-06-30
1,492,335 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
301 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
35,300 GBP2023-07-01 ~ 2024-06-30
Computers
3,600 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
466,289 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-66,219 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-66,219 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Furniture and fittings
1,106 GBP2024-06-30
1,407 GBP2023-06-30
Motor vehicles
12,918 GBP2024-06-30
62,354 GBP2023-06-30
Computers
5,171 GBP2024-06-30
4,273 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
162,077 GBP2024-06-30
162,077 GBP2023-06-30
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
72,936 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
24,310 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
31,740 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
56,050 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
77,229 GBP2024-06-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
64,831 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
8,982 GBP2024-06-30
Under hire purchased contracts or finance leases
73,813 GBP2024-06-30
145,144 GBP2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
89,141 GBP2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
56,003 GBP2023-06-30
Merchandise
723,736 GBP2024-06-30
730,280 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,027,055 GBP2024-06-30
469,106 GBP2023-06-30
Other Debtors
Current
100 GBP2024-06-30
296,998 GBP2023-06-30
Amount of value-added tax that is recoverable
Current
57,867 GBP2024-06-30
59,665 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
1,302,135 GBP2024-06-30
Current, Amounts falling due within one year
1,239,698 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
557,584 GBP2024-06-30
452,065 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
32,159 GBP2024-06-30
62,592 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,614,661 GBP2024-06-30
1,004,452 GBP2023-06-30
Other Taxation & Social Security Payable
Current
54,446 GBP2024-06-30
47,680 GBP2023-06-30
Other Creditors
Current
39,588 GBP2024-06-30
39,588 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
316,224 GBP2024-06-30
424,254 GBP2023-06-30
Accrued Liabilities
Current
49,374 GBP2024-06-30
206,708 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
4,883,247 GBP2024-06-30
5,354,768 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
9,746 GBP2024-06-30
63,517 GBP2023-06-30
Other Creditors
Non-current
4,435,471 GBP2024-06-30
3,795,017 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
452,065 GBP2023-06-30
Non-current, Between one and two years
650,584 GBP2023-06-30
Between two and five year, Non-current
1,656,827 GBP2024-06-30
Non-current, Between two and five year
2,126,427 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
hire purchase agreements
41,905 GBP2024-06-30
126,109 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,978 GBP2024-06-30
7,148 GBP2023-06-30
Between one and five year
2,978 GBP2023-06-30
All periods
2,978 GBP2024-06-30
10,126 GBP2023-06-30
Bank Borrowings
Secured
5,440,831 GBP2024-06-30
5,806,833 GBP2023-06-30
Total Borrowings
Secured
5,482,736 GBP2024-06-30
5,932,942 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
178,564 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30
Profit/Loss
Retained earnings (accumulated losses)
-436,211 GBP2023-07-01 ~ 2024-06-30