32990 - Other Manufacturing N.e.c.
Average Number of Employees
242021-10-01 ~ 2022-09-30
262020-10-01 ~ 2021-09-30
Intangible Assets
60,000 GBP2022-09-30
75,000 GBP2021-09-30
Property, Plant & Equipment
1,112,680 GBP2022-09-30
1,129,265 GBP2021-09-30
Fixed Assets
1,172,680 GBP2022-09-30
1,204,265 GBP2021-09-30
Total Inventories
523,979 GBP2022-09-30
374,351 GBP2021-09-30
Debtors
Current
544,016 GBP2022-09-30
612,861 GBP2021-09-30
Cash at bank and in hand
37,422 GBP2022-09-30
83,546 GBP2021-09-30
Current Assets
1,105,417 GBP2022-09-30
1,070,758 GBP2021-09-30
Creditors
Current, Amounts falling due within one year
-358,275 GBP2022-09-30
-411,570 GBP2021-09-30
Net Current Assets/Liabilities
747,142 GBP2022-09-30
659,188 GBP2021-09-30
Total Assets Less Current Liabilities
1,919,822 GBP2022-09-30
1,863,453 GBP2021-09-30
Creditors
Non-current, Amounts falling due after one year
-31,951 GBP2022-09-30
-40,488 GBP2021-09-30
Net Assets/Liabilities
1,617,871 GBP2022-09-30
1,547,965 GBP2021-09-30
Equity
Called up share capital
2 GBP2022-09-30
2 GBP2021-09-30
Retained earnings (accumulated losses)
1,617,869 GBP2022-09-30
1,547,963 GBP2021-09-30
Equity
1,617,871 GBP2022-09-30
1,547,965 GBP2021-09-30
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2022-09-30
200,000 GBP2021-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
140,000 GBP2022-09-30
125,000 GBP2021-09-30
Intangible Assets
Goodwill
60,000 GBP2022-09-30
75,000 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,629,860 GBP2022-09-30
1,583,181 GBP2021-09-30
Motor vehicles
8,155 GBP2021-09-30
Office equipment
47,371 GBP2022-09-30
45,223 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
1,725,270 GBP2022-09-30
1,684,598 GBP2021-09-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-8,155 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals
-8,155 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
509,797 GBP2021-09-30
Motor vehicles
7,273 GBP2021-09-30
Office equipment
26,396 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
555,333 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
53,861 GBP2021-10-01 ~ 2022-09-30
Motor vehicles, Owned/Freehold
164 GBP2021-10-01 ~ 2022-09-30
Office equipment, Owned/Freehold
2,608 GBP2021-10-01 ~ 2022-09-30
Owned/Freehold
59,035 GBP2021-10-01 ~ 2022-09-30
Plant and equipment, Under hire purchased contracts or finance leases
5,659 GBP2021-10-01 ~ 2022-09-30
Under hire purchased contracts or finance leases
5,659 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-7,437 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,437 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
569,317 GBP2022-09-30
Office equipment
29,004 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
612,590 GBP2022-09-30
Property, Plant & Equipment
Plant and equipment
1,060,543 GBP2022-09-30
1,073,384 GBP2021-09-30
Office equipment
18,367 GBP2022-09-30
18,827 GBP2021-09-30
Motor vehicles
882 GBP2021-09-30
Plant and equipment, Under hire purchased contracts or finance leases
154,363 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
339,854 GBP2022-09-30
382,949 GBP2021-09-30
Amounts Owed by Group Undertakings
Current
158,566 GBP2022-09-30
123,903 GBP2021-09-30
Other Debtors
Current
6,835 GBP2022-09-30
63,996 GBP2021-09-30
Prepayments/Accrued Income
Current
38,761 GBP2022-09-30
42,013 GBP2021-09-30
Bank Borrowings
Current
9,716 GBP2022-09-30
9,512 GBP2021-09-30
Trade Creditors/Trade Payables
Current
238,771 GBP2022-09-30
171,232 GBP2021-09-30
Corporation Tax Payable
Current
17,490 GBP2022-09-30
35,965 GBP2021-09-30
Taxation/Social Security Payable
Current
32,979 GBP2022-09-30
99,782 GBP2021-09-30
Finance Lease Liabilities - Total Present Value
Current
2,133 GBP2022-09-30
27,727 GBP2021-09-30
Other Creditors
Current
1,222 GBP2022-09-30
1,951 GBP2021-09-30
Accrued Liabilities/Deferred Income
Current
55,964 GBP2022-09-30
65,401 GBP2021-09-30
Creditors
Current
358,275 GBP2022-09-30
411,570 GBP2021-09-30
Bank Borrowings
Non-current
31,951 GBP2022-09-30
40,488 GBP2021-09-30
Current, Amounts falling due within one year
9,716 GBP2022-09-30
9,512 GBP2021-09-30
Non-current, Between one and two years
9,962 GBP2022-09-30
9,746 GBP2021-09-30
Non-current, Between two and five year
21,989 GBP2022-09-30
30,742 GBP2021-09-30
Total Borrowings
41,667 GBP2022-09-30
50,000 GBP2021-09-30
Net Deferred Tax Liability/Asset
-270,000 GBP2022-09-30
-275,000 GBP2021-09-30
-188,000 GBP2020-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
5,000 GBP2021-10-01 ~ 2022-09-30
-87,000 GBP2020-10-01 ~ 2021-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-270,000 GBP2022-09-30
-275,000 GBP2021-09-30