32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
9,146,859 GBP2024-01-01 ~ 2024-12-31
8,704,666 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,752,800 GBP2024-01-01 ~ 2024-12-31
-4,723,654 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,394,059 GBP2024-01-01 ~ 2024-12-31
3,981,012 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,168,248 GBP2024-01-01 ~ 2024-12-31
-2,670,929 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,815,158 GBP2024-01-01 ~ 2024-12-31
1,460,640 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
403 GBP2024-01-01 ~ 2024-12-31
2,242 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,916,211 GBP2024-01-01 ~ 2024-12-31
1,462,882 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,912,019 GBP2024-01-01 ~ 2024-12-31
1,474,903 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,912,019 GBP2024-01-01 ~ 2024-12-31
1,474,903 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
152,251 GBP2024-12-31
6,120 GBP2023-12-31
Property, Plant & Equipment
593,449 GBP2024-12-31
498,349 GBP2023-12-31
Fixed Assets - Investments
2,338,914 GBP2024-12-31
263,449 GBP2023-12-31
Investment Property
775,000 GBP2024-12-31
775,000 GBP2023-12-31
Fixed Assets
3,859,614 GBP2024-12-31
1,542,918 GBP2023-12-31
Total Inventories
427,895 GBP2024-12-31
375,198 GBP2023-12-31
Debtors
Current
2,816,899 GBP2024-12-31
2,816,146 GBP2023-12-31
Cash at bank and in hand
772,040 GBP2024-12-31
789,073 GBP2023-12-31
Current Assets
4,016,834 GBP2024-12-31
3,980,417 GBP2023-12-31
Net Current Assets/Liabilities
1,915,297 GBP2024-12-31
2,798,263 GBP2023-12-31
Total Assets Less Current Liabilities
5,774,911 GBP2024-12-31
4,341,181 GBP2023-12-31
Creditors
Non-current
-37,500 GBP2024-12-31
Net Assets/Liabilities
4,961,402 GBP2024-12-31
3,699,383 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Capital redemption reserve
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2022-12-31
Retained earnings (accumulated losses)
4,961,399 GBP2024-12-31
3,699,380 GBP2023-12-31
5,027,001 GBP2022-12-31
Equity
4,961,402 GBP2024-12-31
3,699,383 GBP2023-12-31
5,027,004 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-650,000 GBP2024-01-01 ~ 2024-12-31
-2,802,524 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-650,000 GBP2024-01-01 ~ 2024-12-31
-2,802,524 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,912,019 GBP2024-01-01 ~ 2024-12-31
1,474,903 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,843,423 GBP2024-01-01 ~ 2024-12-31
1,734,400 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
179,472 GBP2024-01-01 ~ 2024-12-31
156,522 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,715 GBP2024-01-01 ~ 2024-12-31
37,866 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,059,610 GBP2024-01-01 ~ 2024-12-31
1,928,788 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
592024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Director Remuneration
180,000 GBP2024-01-01 ~ 2024-12-31
120,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
117,164 GBP2024-01-01 ~ 2024-12-31
113,845 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,760 GBP2024-01-01 ~ 2024-12-31
10,710 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
479,053 GBP2024-01-01 ~ 2024-12-31
344,070 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
3,310 GBP2024-12-31
3,310 GBP2023-12-31
Computer software
20,585 GBP2024-12-31
15,585 GBP2023-12-31
Intangible Assets - Gross Cost
169,894 GBP2024-12-31
18,895 GBP2023-12-31
Net goodwill
145,999 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
17,643 GBP2024-12-31
12,775 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
4,868 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
4,868 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,868 GBP2024-12-31
Intangible Assets
Net goodwill
141,131 GBP2024-12-31
Patents/Trademarks/Licences/Concessions
3,310 GBP2024-12-31
3,310 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
243,963 GBP2024-12-31
243,963 GBP2023-12-31
Plant and equipment
218,073 GBP2024-12-31
159,332 GBP2023-12-31
Furniture and fittings
402,382 GBP2024-12-31
353,213 GBP2023-12-31
Motor vehicles
309,440 GBP2024-12-31
205,086 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,173,858 GBP2024-12-31
961,594 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
124,930 GBP2024-12-31
87,673 GBP2023-12-31
Furniture and fittings
283,139 GBP2024-12-31
246,171 GBP2023-12-31
Motor vehicles
134,561 GBP2024-12-31
101,363 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
580,409 GBP2024-12-31
463,245 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
37,257 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
36,968 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
33,198 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,164 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
206,184 GBP2024-12-31
215,925 GBP2023-12-31
Plant and equipment
93,143 GBP2024-12-31
71,659 GBP2023-12-31
Furniture and fittings
119,243 GBP2024-12-31
107,042 GBP2023-12-31
Motor vehicles
174,879 GBP2024-12-31
103,723 GBP2023-12-31
Investments in Group Undertakings
Additions to investments
933,154 GBP2024-12-31
Cost valuation
933,154 GBP2024-12-31
Investments in Group Undertakings
933,154 GBP2024-12-31
Investment Property - Fair Value Model
775,000 GBP2023-12-31
Finished Goods
427,895 GBP2024-12-31
375,198 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,697,036 GBP2024-12-31
1,819,204 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
9,783 GBP2024-12-31
404,363 GBP2023-12-31
Other Debtors
Current
163,826 GBP2024-12-31
170,388 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
292,667 GBP2024-12-31
280,003 GBP2023-12-31
Prepayments/Accrued Income
Current
118,654 GBP2024-12-31
121,335 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,816,899 GBP2024-12-31
Current, Amounts falling due within one year
2,816,146 GBP2023-12-31
Trade Creditors/Trade Payables
Current
585,230 GBP2024-12-31
786,244 GBP2023-12-31
Amounts owed to group undertakings
Current
560,354 GBP2024-12-31
Other Taxation & Social Security Payable
Current
61,357 GBP2024-12-31
104,708 GBP2023-12-31
Other Creditors
Current
544,081 GBP2024-12-31
39,132 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
324,849 GBP2024-12-31
210,536 GBP2023-12-31
Other Creditors
Non-current
37,500 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
71,701 GBP2024-12-31
53,673 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
126 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,912,019 GBP2024-01-01 ~ 2024-12-31