32990 - Other Manufacturing N.e.c.
Average Number of Employees
1082020-04-01 ~ 2021-03-31
992019-04-01 ~ 2020-03-31
Turnover/Revenue
9,036,249 GBP2020-04-01 ~ 2021-03-31
8,190,654 GBP2019-04-01 ~ 2020-03-31
Cost of Sales
-5,225,246 GBP2020-04-01 ~ 2021-03-31
-4,277,613 GBP2019-04-01 ~ 2020-03-31
Gross Profit/Loss
3,811,003 GBP2020-04-01 ~ 2021-03-31
3,913,041 GBP2019-04-01 ~ 2020-03-31
Administrative Expenses
-3,312,081 GBP2020-04-01 ~ 2021-03-31
-3,041,159 GBP2019-04-01 ~ 2020-03-31
Operating Profit/Loss
562,425 GBP2020-04-01 ~ 2021-03-31
871,882 GBP2019-04-01 ~ 2020-03-31
Other Interest Receivable/Similar Income (Finance Income)
5,807 GBP2020-04-01 ~ 2021-03-31
3,710 GBP2019-04-01 ~ 2020-03-31
Profit/Loss on Ordinary Activities Before Tax
551,447 GBP2020-04-01 ~ 2021-03-31
874,092 GBP2019-04-01 ~ 2020-03-31
Profit/Loss
429,378 GBP2020-04-01 ~ 2021-03-31
863,264 GBP2019-04-01 ~ 2020-03-31
Intangible Assets
446,753 GBP2021-03-31
400,437 GBP2020-03-31
Property, Plant & Equipment
3,126,978 GBP2021-03-31
493,934 GBP2020-03-31
Fixed Assets - Investments
100 GBP2021-03-31
100 GBP2020-03-31
Fixed Assets
3,573,831 GBP2021-03-31
894,471 GBP2020-03-31
Total Inventories
383,004 GBP2021-03-31
334,467 GBP2020-03-31
Debtors
Non-current
33,429 GBP2020-03-31
Current
3,349,162 GBP2021-03-31
4,767,756 GBP2020-03-31
Cash at bank and in hand
1,311,704 GBP2021-03-31
1,925,415 GBP2020-03-31
Current Assets
5,043,870 GBP2021-03-31
7,061,067 GBP2020-03-31
Creditors
Current, Amounts falling due within one year
-3,992,941 GBP2021-03-31
-3,541,427 GBP2020-03-31
Net Current Assets/Liabilities
1,050,929 GBP2021-03-31
3,519,640 GBP2020-03-31
Total Assets Less Current Liabilities
4,624,760 GBP2021-03-31
4,414,111 GBP2020-03-31
Creditors
Non-current, Amounts falling due after one year
-537,536 GBP2021-03-31
-923,705 GBP2020-03-31
Net Assets/Liabilities
3,836,729 GBP2021-03-31
3,407,351 GBP2020-03-31
Equity
Called up share capital
10,000 GBP2021-03-31
10,000 GBP2020-03-31
10,000 GBP2019-04-01
Retained earnings (accumulated losses)
3,826,729 GBP2021-03-31
3,397,351 GBP2020-03-31
2,534,087 GBP2019-04-01
Equity
3,836,729 GBP2021-03-31
3,407,351 GBP2020-03-31
2,544,087 GBP2019-04-01
Profit/Loss
Retained earnings (accumulated losses)
429,378 GBP2020-04-01 ~ 2021-03-31
863,264 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
429,378 GBP2020-04-01 ~ 2021-03-31
863,264 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
429,378 GBP2020-04-01 ~ 2021-03-31
863,264 GBP2019-04-01 ~ 2020-03-31
Audit Fees/Expenses
11,060 GBP2020-04-01 ~ 2021-03-31
Wages/Salaries
3,077,727 GBP2020-04-01 ~ 2021-03-31
2,792,888 GBP2019-04-01 ~ 2020-03-31
Social Security Costs
302,282 GBP2020-04-01 ~ 2021-03-31
300,374 GBP2019-04-01 ~ 2020-03-31
Staff Costs/Employee Benefits Expense
3,452,955 GBP2020-04-01 ~ 2021-03-31
3,169,640 GBP2019-04-01 ~ 2020-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
97,000 GBP2020-04-01 ~ 2021-03-31
10,828 GBP2019-04-01 ~ 2020-03-31
Tax Expense/Credit at Applicable Tax Rate
104,775 GBP2020-04-01 ~ 2021-03-31
166,077 GBP2019-04-01 ~ 2020-03-31
Intangible Assets - Gross Cost
Development expenditure
1,500,095 GBP2021-03-31
1,177,955 GBP2020-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,053,342 GBP2021-03-31
777,518 GBP2020-03-31
Intangible Assets
Development expenditure
446,753 GBP2021-03-31
400,437 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
986,834 GBP2021-03-31
951,973 GBP2020-03-31
Motor vehicles
524,292 GBP2021-03-31
524,292 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
4,557,131 GBP2021-03-31
1,682,754 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
718,712 GBP2020-03-31
Motor vehicles
272,747 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,188,820 GBP2020-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
71,364 GBP2020-04-01 ~ 2021-03-31
Motor vehicles, Owned/Freehold
106,276 GBP2020-04-01 ~ 2021-03-31
Owned/Freehold
179,654 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
790,076 GBP2021-03-31
Motor vehicles
379,023 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,430,153 GBP2021-03-31
Property, Plant & Equipment
Plant and equipment
196,758 GBP2021-03-31
233,261 GBP2020-03-31
Motor vehicles
145,269 GBP2021-03-31
251,545 GBP2020-03-31
Raw materials and consumables
383,004 GBP2021-03-31
334,467 GBP2020-03-31
Trade Debtors/Trade Receivables
Current
688,696 GBP2021-03-31
1,045,941 GBP2020-03-31
Amounts Owed by Group Undertakings
Current
1,732,953 GBP2021-03-31
2,998,683 GBP2020-03-31
Other Debtors
Current
58,907 GBP2021-03-31
266 GBP2020-03-31
Prepayments/Accrued Income
Current
178,139 GBP2021-03-31
169,641 GBP2020-03-31
Cash and Cash Equivalents
1,311,704 GBP2021-03-31
1,925,415 GBP2020-03-31
Bank Borrowings
Current
33,333 GBP2020-03-31
Trade Creditors/Trade Payables
Current
873,594 GBP2021-03-31
696,019 GBP2020-03-31
Corporation Tax Payable
Current
25,069 GBP2021-03-31
Taxation/Social Security Payable
Current
94,568 GBP2021-03-31
96,307 GBP2020-03-31
Other Creditors
Current
100 GBP2021-03-31
100 GBP2020-03-31
Accrued Liabilities/Deferred Income
Current
1,232,078 GBP2021-03-31
1,026,407 GBP2020-03-31
Creditors
Current
3,992,941 GBP2021-03-31
3,541,427 GBP2020-03-31
Bank Borrowings
Non-current
441,667 GBP2020-03-31
Creditors
Non-current
537,536 GBP2021-03-31
923,705 GBP2020-03-31
Bank Borrowings
Current, Amounts falling due within one year
33,333 GBP2020-03-31
Total Borrowings
Current, Amounts falling due within one year
33,333 GBP2020-03-31
Bank Borrowings
Non-current, Between two and five year
441,667 GBP2020-03-31
Total Borrowings
475,000 GBP2020-03-31
Net Deferred Tax Liability/Asset
-250,495 GBP2021-03-31
-83,055 GBP2020-03-31
-72,227 GBP2019-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-167,440 GBP2020-04-01 ~ 2021-03-31
-10,828 GBP2019-04-01 ~ 2020-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-250,495 GBP2021-03-31
-83,055 GBP2020-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2021-03-31
10,000 shares2020-03-31
Par Value of Share
Class 1 ordinary share
1.002020-04-01 ~ 2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1 GBP2021-03-31
Between one and five year
4 GBP2021-03-31
More than five year
248 GBP2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
253 GBP2021-03-31