32990 - Other Manufacturing N.e.c.
Average Number of Employees
2752024-01-01 ~ 2024-12-31
2622023-01-01 ~ 2023-12-31
Turnover/Revenue
64,219,399 GBP2024-01-01 ~ 2024-12-31
62,558,775 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-46,718,374 GBP2024-01-01 ~ 2024-12-31
-47,921,187 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
17,501,025 GBP2024-01-01 ~ 2024-12-31
14,637,588 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-4,395,607 GBP2024-01-01 ~ 2024-12-31
-3,135,030 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,826,598 GBP2024-01-01 ~ 2024-12-31
-7,698,804 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,495,623 GBP2024-01-01 ~ 2024-12-31
3,939,857 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
579 GBP2024-01-01 ~ 2024-12-31
338 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,051,615 GBP2024-01-01 ~ 2024-12-31
2,946,440 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,101,272 GBP2024-01-01 ~ 2024-12-31
2,238,334 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
24,472,301 GBP2024-12-31
23,677,627 GBP2023-12-31
Fixed Assets
24,472,301 GBP2024-12-31
23,677,627 GBP2023-12-31
Total Inventories
6,427,536 GBP2024-12-31
7,968,300 GBP2023-12-31
Debtors
Current
9,285,573 GBP2024-12-31
11,310,888 GBP2023-12-31
Cash at bank and in hand
318,129 GBP2024-12-31
2,468,470 GBP2023-12-31
Current Assets
16,031,238 GBP2024-12-31
21,747,658 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-18,427,431 GBP2024-12-31
-25,794,699 GBP2023-12-31
Net Current Assets/Liabilities
-2,396,193 GBP2024-12-31
-4,047,041 GBP2023-12-31
Total Assets Less Current Liabilities
22,076,108 GBP2024-12-31
19,630,586 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-7,441,366 GBP2024-12-31
-7,718,358 GBP2023-12-31
Net Assets/Liabilities
12,172,288 GBP2024-12-31
10,471,016 GBP2023-12-31
Equity
Called up share capital
860,000 GBP2024-12-31
860,000 GBP2023-12-31
860,000 GBP2023-01-01
Retained earnings (accumulated losses)
11,312,288 GBP2024-12-31
9,611,016 GBP2023-12-31
7,808,682 GBP2023-01-01
Equity
12,172,288 GBP2024-12-31
10,471,016 GBP2023-12-31
8,668,682 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,101,272 GBP2024-01-01 ~ 2024-12-31
2,238,334 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,101,272 GBP2024-01-01 ~ 2024-12-31
2,238,334 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,101,272 GBP2024-01-01 ~ 2024-12-31
2,238,334 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2024-01-01 ~ 2024-12-31
-436,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-400,000 GBP2024-01-01 ~ 2024-12-31
-436,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-400,000 GBP2024-01-01 ~ 2024-12-31
-436,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-400,000 GBP2024-01-01 ~ 2024-12-31
-436,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,500 GBP2024-01-01 ~ 2024-12-31
14,900 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
9,488,708 GBP2024-01-01 ~ 2024-12-31
7,829,289 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
841,818 GBP2024-01-01 ~ 2024-12-31
697,095 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,559,109 GBP2024-01-01 ~ 2024-12-31
8,756,821 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
510,990 GBP2024-01-01 ~ 2024-12-31
566,123 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,021,242 GBP2024-01-01 ~ 2024-12-31
345,887 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
762,904 GBP2024-01-01 ~ 2024-12-31
736,610 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
400,000 GBP2024-01-01 ~ 2024-12-31
436,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
51,384 GBP2024-12-31
51,384 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
51,384 GBP2024-12-31
51,384 GBP2023-12-31
Raw materials and consumables
3,017,630 GBP2024-12-31
3,531,168 GBP2023-12-31
Value of work in progress
871,714 GBP2024-12-31
1,089,053 GBP2023-12-31
Finished Goods/Goods for Resale
2,538,192 GBP2024-12-31
3,348,079 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
8,777,171 GBP2024-12-31
10,866,466 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
66,609 GBP2024-12-31
10,131 GBP2023-12-31
Other Debtors
Current
4,309 GBP2024-12-31
6,633 GBP2023-12-31
Prepayments/Accrued Income
Current
437,484 GBP2024-12-31
427,658 GBP2023-12-31
Bank Overdrafts
-112,443 GBP2024-12-31
-18,800 GBP2023-12-31
Cash and Cash Equivalents
205,686 GBP2024-12-31
2,449,670 GBP2023-12-31
Bank Overdrafts
Current
112,443 GBP2024-12-31
18,800 GBP2023-12-31
Bank Borrowings
Current
903,440 GBP2024-12-31
736,840 GBP2023-12-31
Other Remaining Borrowings
Current
7,563,304 GBP2024-12-31
3,153,112 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,219,914 GBP2024-12-31
4,422,069 GBP2023-12-31
Amounts owed to group undertakings
Current
323 GBP2023-12-31
Corporation Tax Payable
Current
368,276 GBP2023-12-31
Taxation/Social Security Payable
Current
949,309 GBP2024-12-31
1,269,347 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
13,548 GBP2024-12-31
172,177 GBP2023-12-31
Other Creditors
Current
268,532 GBP2024-12-31
214,499 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,867,223 GBP2024-12-31
8,168,789 GBP2023-12-31
Creditors
Current
18,427,431 GBP2024-12-31
25,794,699 GBP2023-12-31
Bank Borrowings
Non-current
7,049,714 GBP2024-12-31
6,763,160 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
457,903 GBP2023-12-31
Creditors
Non-current
7,441,366 GBP2024-12-31
7,718,358 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
903,440 GBP2024-12-31
736,840 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
8,466,744 GBP2024-12-31
3,889,952 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
3,833,914 GBP2024-12-31
Between two and five year, Non-current
2,947,360 GBP2023-12-31
Total Borrowings
15,516,458 GBP2024-12-31
10,653,112 GBP2023-12-31
Minimum gross finance lease payments owing
13,548 GBP2024-12-31
630,080 GBP2023-12-31
Net Deferred Tax Liability/Asset
-2,462,454 GBP2024-12-31
-1,441,212 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-4,112,316 GBP2024-12-31
-1,461,127 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
517,500 shares2024-12-31
283,333 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
127,500 shares2024-12-31
226,667 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
215,000 shares2024-12-31
340,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
105,000 GBP2024-12-31
1,950 GBP2023-12-31
Between one and five year
236,250 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
341,250 GBP2024-12-31
1,950 GBP2023-12-31