32990 - Other Manufacturing N.e.c.
Average Number of Employees
562022-07-01 ~ 2023-06-30
622021-07-01 ~ 2022-06-30
Property, Plant & Equipment
512,224 GBP2023-06-30
536,658 GBP2022-06-30
Fixed Assets
512,224 GBP2023-06-30
536,658 GBP2022-06-30
Total Inventories
724,123 GBP2023-06-30
1,308,334 GBP2022-06-30
Debtors
Current
1,136,477 GBP2023-06-30
1,845,756 GBP2022-06-30
Cash at bank and in hand
709,995 GBP2023-06-30
617,712 GBP2022-06-30
Current Assets
2,570,595 GBP2023-06-30
3,771,802 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-1,892,388 GBP2023-06-30
-3,071,554 GBP2022-06-30
Net Current Assets/Liabilities
678,207 GBP2023-06-30
700,248 GBP2022-06-30
Total Assets Less Current Liabilities
1,190,431 GBP2023-06-30
1,236,906 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-321,366 GBP2023-06-30
-468,143 GBP2022-06-30
Net Assets/Liabilities
851,776 GBP2023-06-30
768,763 GBP2022-06-30
Equity
Called up share capital
137 GBP2023-06-30
137 GBP2022-06-30
Share premium
939,781 GBP2023-06-30
939,781 GBP2022-06-30
Retained earnings (accumulated losses)
-88,142 GBP2023-06-30
-171,155 GBP2022-06-30
Equity
851,776 GBP2023-06-30
768,763 GBP2022-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202022-07-01 ~ 2023-06-30
Motor vehicles
332022-07-01 ~ 2023-06-30
Furniture and fittings
102022-07-01 ~ 2023-06-30
Office equipment
332022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Goodwill
25,003 GBP2023-06-30
25,003 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
25,003 GBP2023-06-30
25,003 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,096,643 GBP2023-06-30
1,014,730 GBP2022-06-30
Motor vehicles
213,190 GBP2023-06-30
210,255 GBP2022-06-30
Furniture and fittings
68,014 GBP2023-06-30
62,665 GBP2022-06-30
Office equipment
207,532 GBP2023-06-30
205,621 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
1,617,616 GBP2023-06-30
1,525,108 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
691,364 GBP2022-06-30
Motor vehicles
149,068 GBP2022-06-30
Furniture and fittings
24,558 GBP2022-06-30
Office equipment
123,460 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
988,450 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
60,113 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Owned/Freehold
20,353 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings, Owned/Freehold
3,919 GBP2022-07-01 ~ 2023-06-30
Office equipment, Owned/Freehold
32,557 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
116,942 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
751,477 GBP2023-06-30
Motor vehicles
169,421 GBP2023-06-30
Furniture and fittings
28,477 GBP2023-06-30
Office equipment
156,017 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,105,392 GBP2023-06-30
Property, Plant & Equipment
Plant and equipment
345,166 GBP2023-06-30
323,366 GBP2022-06-30
Motor vehicles
43,769 GBP2023-06-30
61,187 GBP2022-06-30
Furniture and fittings
39,537 GBP2023-06-30
38,107 GBP2022-06-30
Office equipment
51,515 GBP2023-06-30
82,161 GBP2022-06-30
Plant and equipment, Under hire purchased contracts or finance leases
41,656 GBP2023-06-30
61,737 GBP2022-06-30
Motor vehicles, Under hire purchased contracts or finance leases
59,762 GBP2023-06-30
84,951 GBP2022-06-30
Under hire purchased contracts or finance leases
101,418 GBP2023-06-30
146,688 GBP2022-06-30
Raw materials and consumables
724,123 GBP2023-06-30
1,308,334 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
615,345 GBP2023-06-30
1,199,396 GBP2022-06-30
Other Debtors
Current
121,061 GBP2023-06-30
224,922 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
205,144 GBP2023-06-30
103,217 GBP2022-06-30
Prepayments/Accrued Income
Current
57,122 GBP2023-06-30
31,093 GBP2022-06-30
Bank Overdrafts
-302,247 GBP2023-06-30
-828,852 GBP2022-06-30
Cash and Cash Equivalents
407,748 GBP2023-06-30
-211,140 GBP2022-06-30
Bank Overdrafts
Current
302,247 GBP2023-06-30
828,852 GBP2022-06-30
Bank Borrowings
Current
73,264 GBP2023-06-30
45,052 GBP2022-06-30
Other Remaining Borrowings
Current
12,565 GBP2023-06-30
45,461 GBP2022-06-30
Trade Creditors/Trade Payables
Current
942,690 GBP2023-06-30
1,746,555 GBP2022-06-30
Taxation/Social Security Payable
Current
115,895 GBP2023-06-30
54,797 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
40,013 GBP2023-06-30
55,422 GBP2022-06-30
Other Creditors
Current
319,810 GBP2023-06-30
218,809 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
85,904 GBP2023-06-30
76,606 GBP2022-06-30
Creditors
Current
1,892,388 GBP2023-06-30
3,071,554 GBP2022-06-30
Bank Borrowings
Non-current
265,667 GBP2023-06-30
359,948 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
55,699 GBP2023-06-30
108,195 GBP2022-06-30
Creditors
Non-current
321,366 GBP2023-06-30
468,143 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
73,264 GBP2023-06-30
45,052 GBP2022-06-30
Total Borrowings
Current, Amounts falling due within one year
85,829 GBP2023-06-30
90,513 GBP2022-06-30
Bank Borrowings
Non-current, Between one and two years
73,264 GBP2023-06-30
73,264 GBP2022-06-30
Non-current, Between two and five year
192,403 GBP2023-06-30
286,684 GBP2022-06-30
Total Borrowings
351,496 GBP2023-06-30
450,461 GBP2022-06-30
Minimum gross finance lease payments owing
95,712 GBP2023-06-30
163,617 GBP2022-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,289 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-101,218 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,699 shares2023-06-30
13,699 shares2022-06-30
Par Value of Share
Class 1 ordinary share
0.012022-07-01 ~ 2023-06-30