32990 - Other Manufacturing N.e.c.
(expand)Comprehensive Income/Expense
852,198 GBP2022-08-01 ~ 2023-07-31
47,462 GBP2021-08-01 ~ 2022-07-31
Intangible Assets
148,050 GBP2023-07-31
169,200 GBP2022-07-31
Property, Plant & Equipment
6,377,858 GBP2023-07-31
5,548,033 GBP2022-07-31
Fixed Assets - Investments
2 GBP2023-07-31
2 GBP2022-07-31
Fixed Assets
6,525,910 GBP2023-07-31
5,717,235 GBP2022-07-31
Total Inventories
2,030,413 GBP2023-07-31
2,752,966 GBP2022-07-31
Debtors
Current
2,229,475 GBP2023-07-31
2,379,393 GBP2022-07-31
Cash at bank and in hand
125,466 GBP2023-07-31
22,387 GBP2022-07-31
Current Assets
4,385,354 GBP2023-07-31
5,154,746 GBP2022-07-31
Creditors
Current, Amounts falling due within one year
-1,409,890 GBP2023-07-31
-2,453,505 GBP2022-07-31
Net Current Assets/Liabilities
2,975,464 GBP2023-07-31
2,701,241 GBP2022-07-31
Total Assets Less Current Liabilities
9,501,374 GBP2023-07-31
8,418,476 GBP2022-07-31
Creditors
Non-current, Amounts falling due after one year
-381,119 GBP2023-07-31
-169,515 GBP2022-07-31
Net Assets/Liabilities
8,356,380 GBP2023-07-31
7,527,382 GBP2022-07-31
Equity
Called up share capital
10,400 GBP2023-07-31
10,400 GBP2022-07-31
10,400 GBP2021-08-01
Capital redemption reserve
2,000 GBP2023-07-31
2,000 GBP2022-07-31
2,000 GBP2021-08-01
Retained earnings (accumulated losses)
8,343,980 GBP2023-07-31
7,514,982 GBP2022-07-31
7,467,520 GBP2021-08-01
Equity
8,356,380 GBP2023-07-31
7,527,382 GBP2022-07-31
7,479,920 GBP2021-08-01
Profit/Loss
Retained earnings (accumulated losses)
852,198 GBP2022-08-01 ~ 2023-07-31
47,462 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
852,198 GBP2022-08-01 ~ 2023-07-31
47,462 GBP2021-08-01 ~ 2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-23,200 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-23,200 GBP2022-08-01 ~ 2023-07-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-23,200 GBP2022-08-01 ~ 2023-07-31
Equity - Income/Expense Recognised Directly
-23,200 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
376,606 GBP2022-08-01 ~ 2023-07-31
352,975 GBP2021-08-01 ~ 2022-07-31
Cash and Cash Equivalents
125,466 GBP2023-07-31
-729,009 GBP2022-07-31
628,393 GBP2021-08-01
Bank Overdrafts
-751,396 GBP2022-07-31
Audit Fees/Expenses
13,020 GBP2022-08-01 ~ 2023-07-31
13,020 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
2,481,994 GBP2022-08-01 ~ 2023-07-31
2,390,309 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
247,594 GBP2022-08-01 ~ 2023-07-31
232,891 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
2,808,786 GBP2022-08-01 ~ 2023-07-31
2,695,129 GBP2021-08-01 ~ 2022-07-31
Director Remuneration
409,736 GBP2022-08-01 ~ 2023-07-31
320,297 GBP2021-08-01 ~ 2022-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
42,296 GBP2022-08-01 ~ 2023-07-31
184,805 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
187,844 GBP2022-08-01 ~ 2023-07-31
44,131 GBP2021-08-01 ~ 2022-07-31
Dividends Paid on Shares
23,200 GBP2022-08-01 ~ 2023-07-31
Intangible Assets
Development expenditure
148,050 GBP2023-07-31
169,200 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Buildings
7,402,060 GBP2023-07-31
7,128,945 GBP2022-07-31
Plant and equipment
6,722,735 GBP2023-07-31
6,544,116 GBP2022-07-31
Motor vehicles
181,789 GBP2023-07-31
210,341 GBP2022-07-31
Furniture and fittings
1,354,524 GBP2023-07-31
1,205,252 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
17,031,185 GBP2023-07-31
15,873,824 GBP2022-07-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-51,550 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals
-51,550 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
263,532 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,937,356 GBP2022-07-31
Motor vehicles
175,490 GBP2022-07-31
Furniture and fittings
1,117,584 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
10,325,791 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
257,465 GBP2022-08-01 ~ 2023-07-31
Motor vehicles, Owned/Freehold
25,214 GBP2022-08-01 ~ 2023-07-31
Furniture and fittings, Owned/Freehold
22,806 GBP2022-08-01 ~ 2023-07-31
Owned/Freehold
376,608 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-49,072 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-49,072 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
10,653,327 GBP2023-07-31
Property, Plant & Equipment
Buildings
2,474,997 GBP2023-07-31
2,249,676 GBP2022-07-31
Plant and equipment
2,527,914 GBP2023-07-31
2,606,760 GBP2022-07-31
Motor vehicles
30,157 GBP2023-07-31
34,851 GBP2022-07-31
Furniture and fittings
214,134 GBP2023-07-31
87,668 GBP2022-07-31
Land and buildings
3,605,653 GBP2023-07-31
2,818,754 GBP2022-07-31
Plant and equipment, Under hire purchased contracts or finance leases
375,125 GBP2023-07-31
844,158 GBP2022-07-31
Under hire purchased contracts or finance leases
375,125 GBP2023-07-31
844,158 GBP2022-07-31
Raw materials and consumables
955 GBP2023-07-31
2,250 GBP2022-07-31
Finished Goods/Goods for Resale
2,029,458 GBP2023-07-31
2,750,716 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
1,765,578 GBP2023-07-31
1,795,922 GBP2022-07-31
Other Debtors
Current
253,176 GBP2023-07-31
205,524 GBP2022-07-31
Prepayments/Accrued Income
Current
178,523 GBP2023-07-31
348,943 GBP2022-07-31
Amount of corporation tax that is recoverable
Current
32,198 GBP2023-07-31
29,004 GBP2022-07-31
Bank Overdrafts
Current
751,396 GBP2022-07-31
Bank Borrowings
Current
44,466 GBP2023-07-31
150,650 GBP2022-07-31
Trade Creditors/Trade Payables
Current
747,821 GBP2023-07-31
890,580 GBP2022-07-31
Corporation Tax Payable
Current
3,194 GBP2023-07-31
29,004 GBP2022-07-31
Taxation/Social Security Payable
Current
71,627 GBP2023-07-31
66,164 GBP2022-07-31
Finance Lease Liabilities - Total Present Value
Current
59,305 GBP2023-07-31
163,825 GBP2022-07-31
Other Creditors
Current
34,838 GBP2023-07-31
35,582 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
448,639 GBP2023-07-31
366,304 GBP2022-07-31
Creditors
Current
1,409,890 GBP2023-07-31
2,453,505 GBP2022-07-31
Bank Borrowings
Non-current
268,570 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
112,549 GBP2023-07-31
169,515 GBP2022-07-31
Creditors
Non-current
381,119 GBP2023-07-31
169,515 GBP2022-07-31
Bank Borrowings
Current, Amounts falling due within one year
44,466 GBP2023-07-31
150,650 GBP2022-07-31
Total Borrowings
Current, Amounts falling due within one year
44,466 GBP2023-07-31
150,650 GBP2022-07-31
Bank Borrowings
Non-current, Between one and two years
44,466 GBP2023-07-31
Non-current, Between two and five year
224,104 GBP2023-07-31
Total Borrowings
313,036 GBP2023-07-31
150,650 GBP2022-07-31
Minimum gross finance lease payments owing
171,854 GBP2023-07-31
333,340 GBP2022-07-31
Net Deferred Tax Liability/Asset
-763,875 GBP2023-07-31
-721,579 GBP2022-07-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-42,296 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
-763,875 GBP2023-07-31
-721,579 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2023-07-31
80,000 shares2022-07-31
Par Value of Share
Class 1 ordinary share
0.102022-08-01 ~ 2023-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
240,000 shares2023-07-31
240,000 shares2022-07-31
Par Value of Share
Class 2 ordinary share
0.012022-08-01 ~ 2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
179,000 GBP2023-07-31
159,248 GBP2022-07-31
Between one and five year
716,000 GBP2023-07-31
724,000 GBP2022-07-31
More than five year
687,000 GBP2023-07-31
969,708 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,582,000 GBP2023-07-31
1,852,956 GBP2022-07-31