32990 - Other Manufacturing N.e.c.
(expand)Profit/Loss
1,147,109 GBP2023-08-01 ~ 2024-07-31
852,198 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
1,147,109 GBP2023-08-01 ~ 2024-07-31
852,198 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
126,900 GBP2024-07-31
148,050 GBP2023-07-31
Property, Plant & Equipment
7,025,739 GBP2024-07-31
6,377,858 GBP2023-07-31
Fixed Assets - Investments
2 GBP2024-07-31
2 GBP2023-07-31
Fixed Assets
7,152,641 GBP2024-07-31
6,525,910 GBP2023-07-31
Total Inventories
2,760,306 GBP2024-07-31
2,030,413 GBP2023-07-31
Debtors
Current
3,118,587 GBP2024-07-31
2,229,475 GBP2023-07-31
Cash at bank and in hand
140,989 GBP2024-07-31
125,466 GBP2023-07-31
Current Assets
6,019,882 GBP2024-07-31
4,385,354 GBP2023-07-31
Creditors
Current, Amounts falling due within one year
-2,342,344 GBP2024-07-31
-1,409,890 GBP2023-07-31
Net Current Assets/Liabilities
3,677,538 GBP2024-07-31
2,975,464 GBP2023-07-31
Total Assets Less Current Liabilities
10,830,179 GBP2024-07-31
9,501,374 GBP2023-07-31
Net Assets/Liabilities
9,480,833 GBP2024-07-31
8,356,380 GBP2023-07-31
Equity
Called up share capital
10,400 GBP2024-07-31
10,400 GBP2023-07-31
10,400 GBP2022-08-01
Capital redemption reserve
2,000 GBP2024-07-31
2,000 GBP2023-07-31
2,000 GBP2022-08-01
Retained earnings (accumulated losses)
9,468,433 GBP2024-07-31
8,343,980 GBP2023-07-31
7,514,982 GBP2022-08-01
Equity
9,480,833 GBP2024-07-31
8,356,380 GBP2023-07-31
7,527,382 GBP2022-08-01
Profit/Loss
Retained earnings (accumulated losses)
1,147,109 GBP2023-08-01 ~ 2024-07-31
852,198 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,147,109 GBP2023-08-01 ~ 2024-07-31
852,198 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
Retained earnings (accumulated losses)
-22,656 GBP2023-08-01 ~ 2024-07-31
-23,200 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-22,656 GBP2023-08-01 ~ 2024-07-31
-23,200 GBP2022-08-01 ~ 2023-07-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-22,656 GBP2023-08-01 ~ 2024-07-31
-23,200 GBP2022-08-01 ~ 2023-07-31
Equity - Income/Expense Recognised Directly
-22,656 GBP2023-08-01 ~ 2024-07-31
-23,200 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
396,384 GBP2023-08-01 ~ 2024-07-31
376,606 GBP2022-08-01 ~ 2023-07-31
Cash and Cash Equivalents
140,989 GBP2024-07-31
125,466 GBP2023-07-31
-729,009 GBP2022-08-01
Audit Fees/Expenses
13,020 GBP2023-08-01 ~ 2024-07-31
13,020 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
2,870,775 GBP2023-08-01 ~ 2024-07-31
2,481,994 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
259,939 GBP2023-08-01 ~ 2024-07-31
247,594 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
3,478,966 GBP2023-08-01 ~ 2024-07-31
2,808,786 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
426,669 GBP2023-08-01 ~ 2024-07-31
409,736 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
169,077 GBP2023-08-01 ~ 2024-07-31
42,296 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
355,617 GBP2023-08-01 ~ 2024-07-31
187,844 GBP2022-08-01 ~ 2023-07-31
Dividends Paid on Shares
22,656 GBP2023-08-01 ~ 2024-07-31
23,200 GBP2022-08-01 ~ 2023-07-31
Intangible Assets - Gross Cost
Development expenditure
211,500 GBP2024-07-31
211,500 GBP2023-07-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
84,600 GBP2024-07-31
63,450 GBP2023-07-31
Intangible Assets
Development expenditure
126,900 GBP2024-07-31
148,050 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Buildings
7,565,502 GBP2024-07-31
7,402,060 GBP2023-07-31
Plant and equipment
7,346,237 GBP2024-07-31
6,722,735 GBP2023-07-31
Motor vehicles
181,789 GBP2024-07-31
181,789 GBP2023-07-31
Furniture and fittings
1,538,040 GBP2024-07-31
1,354,524 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
18,071,050 GBP2024-07-31
17,031,185 GBP2023-07-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,400 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals
-4,400 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,194,821 GBP2023-07-31
Motor vehicles
151,632 GBP2023-07-31
Furniture and fittings
1,140,390 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
10,653,327 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
6,847 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings, Owned/Freehold
41,387 GBP2023-08-01 ~ 2024-07-31
Owned/Freehold
351,240 GBP2023-08-01 ~ 2024-07-31
Under hire purchased contracts or finance leases, Plant and equipment
45,144 GBP2023-08-01 ~ 2024-07-31
Under hire purchased contracts or finance leases
45,144 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,400 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,400 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,455,054 GBP2024-07-31
Motor vehicles
158,479 GBP2024-07-31
Furniture and fittings
1,181,777 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,045,311 GBP2024-07-31
Property, Plant & Equipment
Buildings
2,583,096 GBP2024-07-31
2,474,997 GBP2023-07-31
Plant and equipment
2,891,183 GBP2024-07-31
2,527,914 GBP2023-07-31
Motor vehicles
23,310 GBP2024-07-31
30,157 GBP2023-07-31
Furniture and fittings
356,263 GBP2024-07-31
214,134 GBP2023-07-31
Land and buildings
3,754,983 GBP2024-07-31
3,605,653 GBP2023-07-31
Under hire purchased contracts or finance leases, Plant and equipment
518,866 GBP2024-07-31
375,125 GBP2023-07-31
Under hire purchased contracts or finance leases
518,866 GBP2024-07-31
375,125 GBP2023-07-31
Raw materials and consumables
1,422 GBP2024-07-31
955 GBP2023-07-31
Finished Goods/Goods for Resale
2,758,884 GBP2024-07-31
2,029,458 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
2,290,572 GBP2024-07-31
1,765,578 GBP2023-07-31
Other Debtors
Current
437,733 GBP2024-07-31
253,176 GBP2023-07-31
Prepayments/Accrued Income
Current
343,944 GBP2024-07-31
178,523 GBP2023-07-31
Amount of corporation tax that is recoverable
Current
46,338 GBP2024-07-31
32,198 GBP2023-07-31
Bank Borrowings
Current
44,466 GBP2024-07-31
44,466 GBP2023-07-31
Trade Creditors/Trade Payables
Current
892,739 GBP2024-07-31
747,821 GBP2023-07-31
Corporation Tax Payable
Current
120,416 GBP2024-07-31
3,194 GBP2023-07-31
Taxation/Social Security Payable
Current
79,093 GBP2024-07-31
71,627 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
101,884 GBP2024-07-31
59,305 GBP2023-07-31
Other Creditors
Current
40,348 GBP2024-07-31
34,838 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
786,324 GBP2024-07-31
448,639 GBP2023-07-31
Creditors
Current
2,342,344 GBP2024-07-31
1,409,890 GBP2023-07-31
Bank Borrowings
Non-current
244,497 GBP2024-07-31
268,570 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
171,897 GBP2024-07-31
112,549 GBP2023-07-31
Creditors
Non-current
416,394 GBP2024-07-31
381,119 GBP2023-07-31
Bank Borrowings
Current, Amounts falling due within one year
44,466 GBP2024-07-31
44,466 GBP2023-07-31
Total Borrowings
Current, Amounts falling due within one year
44,466 GBP2024-07-31
44,466 GBP2023-07-31
Bank Borrowings
Non-current, Between one and two years
44,466 GBP2024-07-31
Between two and five year, Non-current
200,031 GBP2024-07-31
224,104 GBP2023-07-31
Total Borrowings
288,963 GBP2024-07-31
313,036 GBP2023-07-31
Minimum gross finance lease payments owing
273,781 GBP2024-07-31
171,854 GBP2023-07-31
Net Deferred Tax Liability/Asset
-932,952 GBP2024-07-31
-763,875 GBP2023-07-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-169,077 GBP2023-08-01 ~ 2024-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
-932,952 GBP2024-07-31
-763,875 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2024-07-31
80,000 shares2023-07-31
Par Value of Share
Class 1 ordinary share
0.102023-08-01 ~ 2024-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
240,000 shares2024-07-31
240,000 shares2023-07-31
Par Value of Share
Class 2 ordinary share
0.012023-08-01 ~ 2024-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
181,000 GBP2024-07-31
179,000 GBP2023-07-31
Between one and five year
724,000 GBP2024-07-31
716,000 GBP2023-07-31
More than five year
530,000 GBP2024-07-31
687,000 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,435,000 GBP2024-07-31
1,582,000 GBP2023-07-31