32990 - Other Manufacturing N.e.c.
Cost of Sales
-18,243,051 GBP2023-07-01 ~ 2024-06-30
-21,297,282 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-716,417 GBP2023-07-01 ~ 2024-06-30
-772,802 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-3,960,582 GBP2023-07-01 ~ 2024-06-30
-3,484,328 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
17,723 GBP2023-07-01 ~ 2024-06-30
0 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,236,202 GBP2023-07-01 ~ 2024-06-30
2,508,672 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
909,844 GBP2023-07-01 ~ 2024-06-30
1,965,661 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,962,119 GBP2024-06-30
2,256,209 GBP2023-06-30
Debtors
6,585,875 GBP2024-06-30
6,408,245 GBP2023-06-30
Cash at bank and in hand
1,140,698 GBP2024-06-30
2,071,904 GBP2023-06-30
Current Assets
8,664,923 GBP2024-06-30
9,316,536 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-4,730,738 GBP2024-06-30
-5,788,298 GBP2023-06-30
Net Current Assets/Liabilities
3,934,185 GBP2024-06-30
3,528,238 GBP2023-06-30
Total Assets Less Current Liabilities
5,896,304 GBP2024-06-30
5,784,447 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-457,629 GBP2024-06-30
-807,498 GBP2023-06-30
Net Assets/Liabilities
4,981,140 GBP2024-06-30
4,571,296 GBP2023-06-30
Equity
Called up share capital
6,000 GBP2024-06-30
6,000 GBP2023-06-30
6,000 GBP2022-06-30
Retained earnings (accumulated losses)
4,975,140 GBP2024-06-30
4,565,296 GBP2023-06-30
4,099,635 GBP2022-06-30
Equity
4,981,140 GBP2024-06-30
4,571,296 GBP2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
909,844 GBP2023-07-01 ~ 2024-06-30
1,965,661 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-500,000 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
2452023-07-01 ~ 2024-06-30
2522022-07-01 ~ 2023-06-30
Wages/Salaries
5,474,652 GBP2023-07-01 ~ 2024-06-30
5,619,888 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
269,752 GBP2023-07-01 ~ 2024-06-30
171,577 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
6,394,966 GBP2023-07-01 ~ 2024-06-30
6,415,110 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
397,192 GBP2023-07-01 ~ 2024-06-30
319,400 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-45,383 GBP2023-07-01 ~ 2024-06-30
70,065 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,410,082 GBP2024-06-30
1,410,082 GBP2023-06-30
Plant and equipment
2,587,320 GBP2024-06-30
2,511,592 GBP2023-06-30
Computers
431,403 GBP2024-06-30
431,403 GBP2023-06-30
Motor vehicles
106,600 GBP2024-06-30
90,600 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
4,535,405 GBP2024-06-30
4,443,677 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
722,084 GBP2024-06-30
586,236 GBP2023-06-30
Plant and equipment
1,387,076 GBP2024-06-30
1,190,100 GBP2023-06-30
Computers
413,136 GBP2024-06-30
385,793 GBP2023-06-30
Motor vehicles
50,990 GBP2024-06-30
25,339 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,573,286 GBP2024-06-30
2,187,468 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
135,848 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
196,976 GBP2023-07-01 ~ 2024-06-30
Computers
27,343 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
25,651 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
385,818 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Improvements to leasehold property
687,998 GBP2024-06-30
823,846 GBP2023-06-30
Plant and equipment
1,200,244 GBP2024-06-30
1,321,492 GBP2023-06-30
Computers
18,267 GBP2024-06-30
45,610 GBP2023-06-30
Motor vehicles
55,610 GBP2024-06-30
65,261 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
3,433,551 GBP2024-06-30
4,532,567 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,528,895 GBP2024-06-30
253,081 GBP2023-06-30
Other Debtors
Current
143,565 GBP2024-06-30
257,238 GBP2023-06-30
Prepayments/Accrued Income
Current
57,918 GBP2024-06-30
117,003 GBP2023-06-30
Debtors
Current, Amounts falling due within one year
6,585,875 GBP2024-06-30
6,408,245 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
160,925 GBP2024-06-30
381,574 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
178,015 GBP2024-06-30
189,246 GBP2023-06-30
Other Remaining Borrowings
Current
18,206 GBP2024-06-30
31,472 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,413,202 GBP2024-06-30
2,514,603 GBP2023-06-30
Amounts owed to group undertakings
Current
102,698 GBP2024-06-30
0 GBP2023-06-30
Corporation Tax Payable
Current
192,334 GBP2024-06-30
472,669 GBP2023-06-30
Other Taxation & Social Security Payable
Current
169,704 GBP2024-06-30
188,115 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
1,470,654 GBP2024-06-30
1,985,619 GBP2023-06-30
Creditors
Current
4,730,738 GBP2024-06-30
5,788,298 GBP2023-06-30
Bank Borrowings/Overdrafts
Non-current
190,000 GBP2024-06-30
351,111 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
160,384 GBP2024-06-30
305,940 GBP2023-06-30
Other Remaining Borrowings
Non-current
19,723 GBP2024-06-30
37,929 GBP2023-06-30
Creditors
Non-current
457,629 GBP2024-06-30
807,498 GBP2023-06-30
Bank Borrowings
350,925 GBP2024-06-30
732,685 GBP2023-06-30
Total Borrowings
388,854 GBP2024-06-30
802,086 GBP2023-06-30
Current
179,131 GBP2024-06-30
413,046 GBP2023-06-30
Non-current
209,723 GBP2024-06-30
389,040 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
178,016 GBP2024-06-30
189,246 GBP2023-06-30
Minimum gross finance lease payments owing
338,399 GBP2024-06-30
495,186 GBP2023-06-30
Amounts received in advance for goods or services to be provided in the future
112,522 GBP2024-06-30
137,518 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
376,875 GBP2024-06-30
357,809 GBP2023-06-30
Between two and five year
1,255,380 GBP2024-06-30
1,020,205 GBP2023-06-30
More than five year
0 GBP2024-06-30
140,750 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,632,255 GBP2024-06-30
1,518,764 GBP2023-06-30