32990 - Other Manufacturing N.e.c.
Cost of Sales
-51,858,821 GBP2023-06-01 ~ 2024-05-31
-62,017,846 GBP2022-06-01 ~ 2023-05-31
Distribution Costs
-2,136,052 GBP2023-06-01 ~ 2024-05-31
-2,506,396 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-3,893,738 GBP2023-06-01 ~ 2024-05-31
-3,361,573 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
2,015,349 GBP2023-06-01 ~ 2024-05-31
2,229,180 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
1,434,467 GBP2023-06-01 ~ 2024-05-31
1,738,624 GBP2022-06-01 ~ 2023-05-31
Intangible Assets
Goodwill
1,350,000 GBP2024-05-31
1,575,000 GBP2023-05-31
Other
28,420 GBP2024-05-31
31,300 GBP2023-05-31
Intangible Assets
1,378,420 GBP2024-05-31
1,606,300 GBP2023-05-31
Property, Plant & Equipment
923,855 GBP2024-05-31
841,137 GBP2023-05-31
Fixed Assets
2,302,275 GBP2024-05-31
2,447,437 GBP2023-05-31
Debtors
13,740,545 GBP2024-05-31
13,274,985 GBP2023-05-31
Cash at bank and in hand
1,290,986 GBP2024-05-31
9,809 GBP2023-05-31
Current Assets
29,720,769 GBP2024-05-31
29,132,358 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-13,174,467 GBP2024-05-31
-13,401,310 GBP2023-05-31
Net Current Assets/Liabilities
16,546,302 GBP2024-05-31
15,731,048 GBP2023-05-31
Total Assets Less Current Liabilities
18,848,577 GBP2024-05-31
18,178,485 GBP2023-05-31
Net Assets/Liabilities
18,610,851 GBP2024-05-31
18,002,538 GBP2023-05-31
Equity
Called up share capital
500,000 GBP2024-05-31
500,000 GBP2023-05-31
500,000 GBP2022-05-31
Retained earnings (accumulated losses)
18,110,851 GBP2024-05-31
17,502,538 GBP2023-05-31
16,137,998 GBP2022-05-31
Equity
18,610,851 GBP2024-05-31
18,002,538 GBP2023-05-31
16,637,998 GBP2022-05-31
Profit/Loss
Retained earnings (accumulated losses)
1,434,467 GBP2023-06-01 ~ 2024-05-31
1,738,624 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-374,084 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-826,154 GBP2023-06-01 ~ 2024-05-31
Audit Fees/Expenses
29,350 GBP2023-06-01 ~ 2024-05-31
29,350 GBP2022-06-01 ~ 2023-05-31
Average Number of Employees
812023-06-01 ~ 2024-05-31
772022-06-01 ~ 2023-05-31
Wages/Salaries
3,273,204 GBP2023-06-01 ~ 2024-05-31
2,874,604 GBP2022-06-01 ~ 2023-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
87,382 GBP2023-06-01 ~ 2024-05-31
138,579 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
3,680,357 GBP2023-06-01 ~ 2024-05-31
3,364,969 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
224,863 GBP2023-06-01 ~ 2024-05-31
220,406 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
51,287 GBP2023-06-01 ~ 2024-05-31
-15,624 GBP2022-06-01 ~ 2023-05-31
Intangible Assets - Gross Cost
Goodwill
4,500,000 GBP2024-05-31
4,500,000 GBP2023-05-31
Computer software
368,352 GBP2024-05-31
359,289 GBP2023-05-31
Intangible Assets - Gross Cost
4,868,352 GBP2024-05-31
4,859,289 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,150,000 GBP2024-05-31
2,925,000 GBP2023-05-31
Intangible Assets - Accumulated Amortisation & Impairment
3,489,932 GBP2024-05-31
3,252,989 GBP2023-05-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
225,000 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Increase From Amortisation Charge for Year
236,943 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,562,475 GBP2024-05-31
1,469,974 GBP2023-05-31
Computers
299,746 GBP2024-05-31
226,734 GBP2023-05-31
Motor vehicles
233,512 GBP2024-05-31
235,756 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
2,099,182 GBP2024-05-31
2,024,700 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-256,175 GBP2023-06-01 ~ 2024-05-31
Computers
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-48,200 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-304,375 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
807,768 GBP2024-05-31
856,357 GBP2023-05-31
Computers
211,328 GBP2024-05-31
170,333 GBP2023-05-31
Motor vehicles
156,231 GBP2024-05-31
156,873 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,175,327 GBP2024-05-31
1,183,563 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
153,903 GBP2023-06-01 ~ 2024-05-31
Computers
40,995 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
18,563 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
213,461 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-202,492 GBP2023-06-01 ~ 2024-05-31
Computers
0 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-19,205 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-221,697 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment
Plant and equipment
754,707 GBP2024-05-31
613,617 GBP2023-05-31
Computers
88,418 GBP2024-05-31
56,401 GBP2023-05-31
Motor vehicles
77,281 GBP2024-05-31
78,883 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
11,984,109 GBP2024-05-31
12,546,242 GBP2023-05-31
Other Debtors
Current
886,204 GBP2024-05-31
557,007 GBP2023-05-31
Prepayments/Accrued Income
Current
870,232 GBP2024-05-31
171,736 GBP2023-05-31
Debtors
Current, Amounts falling due within one year
13,740,545 GBP2024-05-31
13,274,985 GBP2023-05-31
Bank Borrowings/Overdrafts
Current
189 GBP2024-05-31
0 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
434 GBP2024-05-31
21,198 GBP2023-05-31
Trade Creditors/Trade Payables
Current
1,549,259 GBP2024-05-31
2,617,361 GBP2023-05-31
Corporation Tax Payable
Current
527,089 GBP2024-05-31
382,671 GBP2023-05-31
Other Taxation & Social Security Payable
Current
1,187,614 GBP2024-05-31
1,056,051 GBP2023-05-31
Other Creditors
Current
0 GBP2024-05-31
2,714,362 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
9,909,882 GBP2024-05-31
6,609,667 GBP2023-05-31
Bank Overdrafts
189 GBP2024-05-31
-189 GBP2024-05-31
0 GBP2023-05-31
Total Borrowings
Current
189 GBP2024-05-31
0 GBP2023-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
434 GBP2024-05-31
21,198 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
297,089 GBP2024-05-31
275,825 GBP2023-05-31
Between two and five year
974,528 GBP2024-05-31
932,438 GBP2023-05-31
More than five year
588,712 GBP2024-05-31
760,000 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,860,329 GBP2024-05-31
1,968,263 GBP2023-05-31