32990 - Other Manufacturing N.e.c.
Average Number of Employees
1702023-10-01 ~ 2024-09-30
1782022-10-01 ~ 2023-09-30
Turnover/Revenue
42,283,488 GBP2023-10-01 ~ 2024-09-30
46,963,564 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-40,722,344 GBP2023-10-01 ~ 2024-09-30
-44,446,863 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
1,561,144 GBP2023-10-01 ~ 2024-09-30
2,516,701 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-1,725,517 GBP2023-10-01 ~ 2024-09-30
-1,592,271 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
-164,373 GBP2023-10-01 ~ 2024-09-30
924,430 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
23,720 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
-93,653 GBP2023-10-01 ~ 2024-09-30
942,430 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-117,370 GBP2023-10-01 ~ 2024-09-30
949,723 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-264,370 GBP2023-10-01 ~ 2024-09-30
551,723 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
2,136,617 GBP2024-09-30
2,456,841 GBP2023-09-30
Fixed Assets - Investments
1,000 GBP2024-09-30
1,000 GBP2023-09-30
Fixed Assets
2,137,617 GBP2024-09-30
2,457,841 GBP2023-09-30
Total Inventories
13,891,873 GBP2024-09-30
14,646,551 GBP2023-09-30
Debtors
Current
2,182,869 GBP2024-09-30
2,452,791 GBP2023-09-30
Cash at bank and in hand
468,779 GBP2024-09-30
167,935 GBP2023-09-30
Current Assets
16,543,521 GBP2024-09-30
17,267,277 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-5,516,557 GBP2024-09-30
-6,319,877 GBP2023-09-30
Net Current Assets/Liabilities
11,026,964 GBP2024-09-30
10,947,400 GBP2023-09-30
Total Assets Less Current Liabilities
13,164,581 GBP2024-09-30
13,405,241 GBP2023-09-30
Net Assets/Liabilities
12,697,649 GBP2024-09-30
12,962,019 GBP2023-09-30
Equity
Called up share capital
2,042,632 GBP2024-09-30
2,042,632 GBP2023-09-30
2,042,632 GBP2022-10-01
Capital redemption reserve
173 GBP2024-09-30
173 GBP2023-09-30
173 GBP2022-10-01
Retained earnings (accumulated losses)
10,654,844 GBP2024-09-30
10,919,214 GBP2023-09-30
10,367,491 GBP2022-10-01
Equity
12,697,649 GBP2024-09-30
12,962,019 GBP2023-09-30
12,410,296 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
-117,370 GBP2023-10-01 ~ 2024-09-30
949,723 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-264,370 GBP2023-10-01 ~ 2024-09-30
551,723 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-10-01 ~ 2024-09-30
Motor vehicles
02023-10-01 ~ 2024-09-30
Furniture and fittings
02023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Depreciation Expense
651,999 GBP2023-10-01 ~ 2024-09-30
656,485 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
31,500 GBP2023-10-01 ~ 2024-09-30
29,000 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,908,159 GBP2023-10-01 ~ 2024-09-30
4,735,987 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
433,559 GBP2023-10-01 ~ 2024-09-30
403,710 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,615,992 GBP2023-10-01 ~ 2024-09-30
5,387,895 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
74,902 GBP2023-10-01 ~ 2024-09-30
72,777 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
23,717 GBP2023-10-01 ~ 2024-09-30
170,434 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-23,413 GBP2023-10-01 ~ 2024-09-30
207,335 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,567,512 GBP2024-09-30
6,572,023 GBP2023-09-30
Motor vehicles
116,341 GBP2024-09-30
116,341 GBP2023-09-30
Other
777,821 GBP2024-09-30
733,366 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
8,492,597 GBP2024-09-30
8,364,934 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-206,209 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals
-206,209 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,786,615 GBP2023-09-30
Motor vehicles
112,115 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,908,093 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
491,853 GBP2023-10-01 ~ 2024-09-30
Motor vehicles, Owned/Freehold
4,226 GBP2023-10-01 ~ 2024-09-30
Owned/Freehold
651,999 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-204,112 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-204,112 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,074,356 GBP2024-09-30
Motor vehicles
116,341 GBP2024-09-30
Other
618,867 GBP2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,355,980 GBP2024-09-30
Property, Plant & Equipment
Plant and equipment
1,493,156 GBP2024-09-30
1,785,408 GBP2023-09-30
Other
158,954 GBP2024-09-30
181,882 GBP2023-09-30
Motor vehicles
4,226 GBP2023-09-30
Investments in Group Undertakings
1,000 GBP2024-09-30
1,000 GBP2023-09-30
Raw materials and consumables
9,028,145 GBP2024-09-30
7,969,312 GBP2023-09-30
Value of work in progress
162,674 GBP2024-09-30
1,062,968 GBP2023-09-30
Finished Goods/Goods for Resale
4,701,054 GBP2024-09-30
5,614,271 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
41,727 GBP2024-09-30
50,997 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
540 GBP2024-09-30
540 GBP2023-09-30
Other Debtors
Current
704,488 GBP2024-09-30
622,878 GBP2023-09-30
Prepayments/Accrued Income
Current
332,873 GBP2024-09-30
309,770 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,500,420 GBP2024-09-30
2,831,450 GBP2023-09-30
Amounts owed to group undertakings
Current
100,000 GBP2024-09-30
100,000 GBP2023-09-30
Taxation/Social Security Payable
Current
901,619 GBP2024-09-30
566,673 GBP2023-09-30
Other Creditors
Current
160,107 GBP2024-09-30
475,043 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
2,854,411 GBP2024-09-30
2,346,711 GBP2023-09-30
Creditors
Current
5,516,557 GBP2024-09-30
6,319,877 GBP2023-09-30
Net Deferred Tax Liability/Asset
-466,932 GBP2024-09-30
-443,222 GBP2023-09-30
-361,798 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-23,710 GBP2023-10-01 ~ 2024-09-30
-81,424 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-466,932 GBP2024-09-30
-532,232 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,742,632 shares2024-09-30
1,742,632 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
300,000 shares2024-09-30
300,000 shares2023-09-30
Par Value of Share
Class 2 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
250,000 GBP2024-09-30
132,708 GBP2023-09-30
Between one and five year
875,000 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,125,000 GBP2024-09-30
132,708 GBP2023-09-30