32990 - Other Manufacturing N.e.c.
Cost of Sales
-21,297,282 GBP2022-07-01 ~ 2023-06-30
-21,997,121 GBP2021-07-01 ~ 2022-06-30
Distribution Costs
-772,802 GBP2022-07-01 ~ 2023-06-30
-719,397 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-3,484,328 GBP2022-07-01 ~ 2023-06-30
-3,275,769 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
2,508,672 GBP2022-07-01 ~ 2023-06-30
2,060,158 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
1,965,661 GBP2022-07-01 ~ 2023-06-30
1,609,192 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
2,256,209 GBP2023-06-30
2,151,469 GBP2022-06-30
Debtors
6,408,245 GBP2023-06-30
8,535,733 GBP2022-06-30
Cash at bank and in hand
2,071,904 GBP2023-06-30
1,226,471 GBP2022-06-30
Current Assets
9,316,536 GBP2023-06-30
11,099,579 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-5,788,298 GBP2023-06-30
-7,675,068 GBP2022-06-30
Net Current Assets/Liabilities
3,528,238 GBP2023-06-30
3,424,511 GBP2022-06-30
Total Assets Less Current Liabilities
5,784,447 GBP2023-06-30
5,575,980 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-807,498 GBP2023-06-30
-1,134,757 GBP2022-06-30
Net Assets/Liabilities
4,571,296 GBP2023-06-30
4,105,635 GBP2022-06-30
Equity
Called up share capital
6,000 GBP2023-06-30
6,000 GBP2022-06-30
6,000 GBP2021-06-30
Retained earnings (accumulated losses)
4,565,296 GBP2023-06-30
4,099,635 GBP2022-06-30
3,590,443 GBP2021-06-30
Equity
4,571,296 GBP2023-06-30
4,105,635 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,965,661 GBP2022-07-01 ~ 2023-06-30
1,609,192 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,100,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-1,500,000 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
16,800 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
2522022-07-01 ~ 2023-06-30
2542021-07-01 ~ 2022-06-30
Wages/Salaries
5,619,888 GBP2022-07-01 ~ 2023-06-30
5,422,510 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
171,577 GBP2022-07-01 ~ 2023-06-30
168,952 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
6,415,110 GBP2022-07-01 ~ 2023-06-30
6,162,348 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
319,400 GBP2022-07-01 ~ 2023-06-30
281,956 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
70,065 GBP2022-07-01 ~ 2023-06-30
162,182 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,410,082 GBP2023-06-30
1,410,082 GBP2022-06-30
Plant and equipment
2,511,592 GBP2023-06-30
2,075,683 GBP2022-06-30
Computers
431,403 GBP2023-06-30
431,403 GBP2022-06-30
Motor vehicles
90,600 GBP2023-06-30
42,421 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
4,443,677 GBP2023-06-30
3,959,589 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
586,236 GBP2023-06-30
450,390 GBP2022-06-30
Plant and equipment
1,190,100 GBP2023-06-30
1,010,925 GBP2022-06-30
Computers
385,793 GBP2023-06-30
342,109 GBP2022-06-30
Motor vehicles
25,339 GBP2023-06-30
4,696 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,187,468 GBP2023-06-30
1,808,120 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
135,846 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
179,175 GBP2022-07-01 ~ 2023-06-30
Computers
43,684 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
20,643 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
379,348 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Improvements to leasehold property
823,846 GBP2023-06-30
959,692 GBP2022-06-30
Plant and equipment
1,321,492 GBP2023-06-30
1,064,758 GBP2022-06-30
Computers
45,610 GBP2023-06-30
89,294 GBP2022-06-30
Motor vehicles
65,261 GBP2023-06-30
37,725 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
4,532,567 GBP2023-06-30
4,675,985 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
253,081 GBP2023-06-30
1,527,014 GBP2022-06-30
Other Debtors
Current
257,238 GBP2023-06-30
357,482 GBP2022-06-30
Prepayments/Accrued Income
Current
117,003 GBP2023-06-30
48,603 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
6,408,245 GBP2023-06-30
8,535,733 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
381,574 GBP2023-06-30
382,009 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
189,246 GBP2023-06-30
224,966 GBP2022-06-30
Other Remaining Borrowings
Current
31,472 GBP2023-06-30
49,083 GBP2022-06-30
Trade Creditors/Trade Payables
Current
2,514,603 GBP2023-06-30
3,446,495 GBP2022-06-30
Amounts owed to group undertakings
Current
0 GBP2023-06-30
1,068,293 GBP2022-06-30
Corporation Tax Payable
Current
472,669 GBP2023-06-30
282,380 GBP2022-06-30
Other Taxation & Social Security Payable
Current
188,115 GBP2023-06-30
185,299 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
1,985,619 GBP2023-06-30
2,011,543 GBP2022-06-30
Creditors
Current
5,788,298 GBP2023-06-30
7,675,068 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
351,111 GBP2023-06-30
715,989 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
305,940 GBP2023-06-30
213,357 GBP2022-06-30
Other Remaining Borrowings
Non-current
37,929 GBP2023-06-30
67,897 GBP2022-06-30
Creditors
Non-current
807,498 GBP2023-06-30
1,134,757 GBP2022-06-30
Bank Borrowings
732,685 GBP2023-06-30
1,097,998 GBP2022-06-30
Total Borrowings
802,086 GBP2023-06-30
1,214,978 GBP2022-06-30
Current
413,046 GBP2023-06-30
431,092 GBP2022-06-30
Non-current
389,040 GBP2023-06-30
783,886 GBP2022-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
189,246 GBP2023-06-30
224,966 GBP2022-06-30
Minimum gross finance lease payments owing
495,186 GBP2023-06-30
438,323 GBP2022-06-30
Amounts received in advance for goods or services to be provided in the future
137,518 GBP2023-06-30
162,514 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
357,809 GBP2023-06-30
333,454 GBP2022-06-30
Between two and five year
1,020,205 GBP2023-06-30
1,035,623 GBP2022-06-30
More than five year
140,750 GBP2023-06-30
392,750 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,518,764 GBP2023-06-30
1,761,827 GBP2022-06-30