32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
8,704,666 GBP2023-01-01 ~ 2023-12-31
8,317,795 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,723,654 GBP2023-01-01 ~ 2023-12-31
-4,870,189 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,981,012 GBP2023-01-01 ~ 2023-12-31
3,447,606 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,670,929 GBP2023-01-01 ~ 2023-12-31
-1,762,678 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,460,640 GBP2023-01-01 ~ 2023-12-31
2,025,877 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,242 GBP2023-01-01 ~ 2023-12-31
341 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,462,882 GBP2023-01-01 ~ 2023-12-31
2,026,218 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,474,903 GBP2023-01-01 ~ 2023-12-31
2,019,976 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,474,903 GBP2023-01-01 ~ 2023-12-31
2,019,976 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
6,120 GBP2023-12-31
8,012 GBP2022-12-31
Property, Plant & Equipment
498,349 GBP2023-12-31
529,629 GBP2022-12-31
Fixed Assets - Investments
263,449 GBP2023-12-31
Investment Property
775,000 GBP2023-12-31
775,000 GBP2022-12-31
Fixed Assets
1,542,918 GBP2023-12-31
1,312,641 GBP2022-12-31
Total Inventories
375,198 GBP2023-12-31
472,918 GBP2022-12-31
Debtors
Current
2,816,146 GBP2023-12-31
2,311,818 GBP2022-12-31
Cash at bank and in hand
789,073 GBP2023-12-31
2,305,812 GBP2022-12-31
Current Assets
3,980,417 GBP2023-12-31
5,090,548 GBP2022-12-31
Net Current Assets/Liabilities
2,798,263 GBP2023-12-31
4,154,216 GBP2022-12-31
Total Assets Less Current Liabilities
4,341,181 GBP2023-12-31
5,466,857 GBP2022-12-31
Net Assets/Liabilities
3,699,383 GBP2023-12-31
5,027,004 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
1 GBP2021-12-31
Capital redemption reserve
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
3,699,380 GBP2023-12-31
5,027,001 GBP2022-12-31
3,507,025 GBP2021-12-31
Equity
3,699,383 GBP2023-12-31
5,027,004 GBP2022-12-31
3,507,028 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,802,524 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,802,524 GBP2023-01-01 ~ 2023-12-31
-500,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,474,903 GBP2023-01-01 ~ 2023-12-31
2,019,976 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,734,400 GBP2023-01-01 ~ 2023-12-31
1,345,291 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
156,522 GBP2023-01-01 ~ 2023-12-31
126,448 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,866 GBP2023-01-01 ~ 2023-12-31
18,382 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,928,788 GBP2023-01-01 ~ 2023-12-31
1,490,121 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
572023-01-01 ~ 2023-12-31
552022-01-01 ~ 2022-12-31
Director Remuneration
120,000 GBP2023-01-01 ~ 2023-12-31
25,687 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
113,845 GBP2023-01-01 ~ 2023-12-31
93,057 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,710 GBP2023-01-01 ~ 2023-12-31
10,200 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
3,297 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
344,070 GBP2023-01-01 ~ 2023-12-31
384,981 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
3,310 GBP2022-12-31
Computer software
15,585 GBP2022-12-31
Intangible Assets - Gross Cost
18,895 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
12,775 GBP2023-12-31
10,883 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,892 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
3,310 GBP2023-12-31
3,310 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
159,332 GBP2023-12-31
130,441 GBP2022-12-31
Furniture and fittings
353,213 GBP2023-12-31
332,732 GBP2022-12-31
Motor vehicles
205,086 GBP2023-12-31
176,753 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
961,594 GBP2023-12-31
879,029 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
87,673 GBP2023-12-31
55,954 GBP2022-12-31
Furniture and fittings
246,171 GBP2023-12-31
203,583 GBP2022-12-31
Motor vehicles
101,363 GBP2023-12-31
71,552 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
463,245 GBP2023-12-31
349,400 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
31,719 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
42,588 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
29,811 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
113,845 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
71,659 GBP2023-12-31
74,487 GBP2022-12-31
Furniture and fittings
107,042 GBP2023-12-31
129,149 GBP2022-12-31
Motor vehicles
103,723 GBP2023-12-31
105,201 GBP2022-12-31
Investment Property - Fair Value Model
775,000 GBP2022-12-31
Finished Goods
375,198 GBP2023-12-31
472,918 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,819,204 GBP2023-12-31
1,512,499 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
404,363 GBP2023-12-31
217,590 GBP2022-12-31
Other Debtors
Current
170,388 GBP2023-12-31
312,944 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
280,003 GBP2023-12-31
139,142 GBP2022-12-31
Prepayments/Accrued Income
Current
121,335 GBP2023-12-31
80,051 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,816,146 GBP2023-12-31
2,311,818 GBP2022-12-31
Trade Creditors/Trade Payables
Current
786,244 GBP2023-12-31
629,722 GBP2022-12-31
Other Taxation & Social Security Payable
Current
104,708 GBP2023-12-31
50,474 GBP2022-12-31
Other Creditors
Current
39,132 GBP2023-12-31
16,144 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
210,536 GBP2023-12-31
229,495 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,673 GBP2023-12-31
65,694 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
126 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,474,903 GBP2023-01-01 ~ 2023-12-31