32990 - Other Manufacturing N.e.c.
Cost of Sales
-3,034,784 GBP2024-01-01 ~ 2024-12-31
-2,668,820 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,754,543 GBP2024-01-01 ~ 2024-12-31
-1,727,700 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,444 GBP2024-01-01 ~ 2024-12-31
1,097 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,503 GBP2024-01-01 ~ 2024-12-31
-7,190 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
618,255 GBP2024-01-01 ~ 2024-12-31
1,237,991 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
510,744 GBP2024-01-01 ~ 2024-12-31
1,006,285 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,323,135 GBP2024-12-31
1,373,470 GBP2023-12-31
Debtors
1,421,113 GBP2024-12-31
1,670,262 GBP2023-12-31
Cash at bank and in hand
445,067 GBP2024-12-31
159,823 GBP2023-12-31
Current Assets
2,420,556 GBP2024-12-31
2,426,996 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,144,133 GBP2024-12-31
-916,837 GBP2023-12-31
Net Current Assets/Liabilities
1,276,423 GBP2024-12-31
1,510,159 GBP2023-12-31
Total Assets Less Current Liabilities
3,599,558 GBP2024-12-31
2,883,629 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-11,917 GBP2024-12-31
-18,917 GBP2023-12-31
Net Assets/Liabilities
3,084,222 GBP2024-12-31
2,573,478 GBP2023-12-31
Equity
Called up share capital
943,000 GBP2024-12-31
943,000 GBP2023-12-31
943,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,141,222 GBP2024-12-31
1,630,478 GBP2023-12-31
624,193 GBP2022-12-31
Equity
3,084,222 GBP2024-12-31
2,573,478 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
510,744 GBP2024-01-01 ~ 2024-12-31
1,006,285 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
332024-01-01 ~ 2024-12-31
312023-01-01 ~ 2023-12-31
Wages/Salaries
1,437,722 GBP2024-01-01 ~ 2024-12-31
1,369,045 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
84,923 GBP2024-01-01 ~ 2024-12-31
79,223 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,649,807 GBP2024-01-01 ~ 2024-12-31
1,579,005 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
181,475 GBP2024-01-01 ~ 2024-12-31
214,266 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
212,185 GBP2024-01-01 ~ 2024-12-31
209,794 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,949,216 GBP2024-12-31
5,855,816 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-172,101 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,626,081 GBP2024-12-31
4,482,346 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
315,836 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-172,101 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,323,135 GBP2024-12-31
1,373,470 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
893,474 GBP2024-12-31
888,917 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
102,793 GBP2024-12-31
18,902 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
185,853 GBP2024-12-31
404,040 GBP2023-12-31
Prepayments/Accrued Income
Current
238,993 GBP2024-12-31
358,403 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,421,113 GBP2024-12-31
1,670,262 GBP2023-12-31
Trade Creditors/Trade Payables
Current
77,999 GBP2024-12-31
183,735 GBP2023-12-31
Amounts owed to group undertakings
Current
663,923 GBP2024-12-31
386,697 GBP2023-12-31
Other Taxation & Social Security Payable
Current
118,187 GBP2024-12-31
125,004 GBP2023-12-31
Other Creditors
Current
49,772 GBP2024-12-31
58,736 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
227,252 GBP2024-12-31
153,165 GBP2023-12-31
Creditors
Current
1,144,133 GBP2024-12-31
916,837 GBP2023-12-31
Amounts received in advance for goods or services to be provided in the future
18,917 GBP2024-12-31
28,417 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
943,000 shares2024-12-31
943,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
80,089 GBP2024-12-31
71,506 GBP2023-12-31
Between two and five year
309,889 GBP2024-12-31
262,928 GBP2023-12-31
More than five year
37,997 GBP2024-12-31
103,134 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
427,975 GBP2024-12-31
437,568 GBP2023-12-31