28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
432024-01-01 ~ 2024-12-31
392023-01-01 ~ 2023-12-31
Fixed Assets
2,634,337 GBP2024-12-31
2,956,162 GBP2023-12-31
Total Inventories
2,388,774 GBP2024-12-31
2,042,043 GBP2023-12-31
Debtors
Current
2,225,634 GBP2024-12-31
1,516,270 GBP2023-12-31
Cash at bank and in hand
908,426 GBP2024-12-31
674,481 GBP2023-12-31
Current Assets
5,522,834 GBP2024-12-31
4,232,794 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,833,157 GBP2023-12-31
Net Current Assets/Liabilities
2,841,831 GBP2024-12-31
2,399,637 GBP2023-12-31
Total Assets Less Current Liabilities
5,476,168 GBP2024-12-31
5,355,799 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-536,252 GBP2024-12-31
-742,608 GBP2023-12-31
Net Assets/Liabilities
4,697,225 GBP2024-12-31
4,448,216 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2023-01-01
Other miscellaneous reserve
296,488 GBP2023-12-31
241,212 GBP2023-01-01
Retained earnings (accumulated losses)
4,647,225 GBP2024-12-31
4,101,728 GBP2023-12-31
3,866,327 GBP2023-01-01
Equity
4,697,225 GBP2024-12-31
4,448,216 GBP2023-12-31
4,157,539 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
545,497 GBP2024-01-01 ~ 2024-12-31
235,401 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
545,497 GBP2024-01-01 ~ 2024-12-31
235,401 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
545,497 GBP2024-01-01 ~ 2024-12-31
235,401 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
545,497 GBP2024-01-01 ~ 2024-12-31
235,401 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
295,062 GBP2024-01-01 ~ 2024-12-31
243,052 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
36,250 GBP2024-01-01 ~ 2024-12-31
23,350 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
512,441 GBP2024-01-01 ~ 2024-12-31
414,581 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
42,484 GBP2024-01-01 ~ 2024-12-31
49,237 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
155,701 GBP2024-01-01 ~ 2024-12-31
-807 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
701,198 GBP2024-01-01 ~ 2024-12-31
234,594 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
175,300 GBP2024-01-01 ~ 2024-12-31
55,177 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
971,748 GBP2024-12-31
725,645 GBP2023-12-31
Computer software
72,093 GBP2024-12-31
72,093 GBP2023-12-31
Intangible Assets - Gross Cost
1,043,841 GBP2024-12-31
797,738 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
327,658 GBP2024-12-31
206,106 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
380,923 GBP2024-12-31
244,954 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
121,552 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
135,969 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
111,035 GBP2024-12-31
105,652 GBP2023-12-31
Motor vehicles
37,731 GBP2024-12-31
102,046 GBP2023-12-31
Furniture and fittings
83,675 GBP2024-12-31
81,237 GBP2023-12-31
Office equipment
281,878 GBP2024-12-31
271,729 GBP2023-12-31
Computers
394,130 GBP2024-12-31
422,912 GBP2023-12-31
Other
843,019 GBP2024-12-31
815,344 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,021,173 GBP2024-12-31
3,048,434 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-36,640 GBP2024-01-01 ~ 2024-12-31
Computers
-88,553 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-147,144 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
80,679 GBP2023-12-31
Motor vehicles
49,613 GBP2023-12-31
Furniture and fittings
58,734 GBP2023-12-31
Office equipment
76,992 GBP2023-12-31
Computers
140,495 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
645,056 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
13,469 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
9,425 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
51,210 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
87,388 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
468,157 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-31,727 GBP2024-01-01 ~ 2024-12-31
Computers
-31,319 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-63,459 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
94,148 GBP2024-12-31
Motor vehicles
26,734 GBP2024-12-31
Furniture and fittings
66,272 GBP2024-12-31
Office equipment
127,789 GBP2024-12-31
Computers
196,564 GBP2024-12-31
Other
299,555 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,049,754 GBP2024-12-31
Raw materials and consumables
1,476,451 GBP2024-12-31
1,681,164 GBP2023-12-31
Value of work in progress
357,415 GBP2024-12-31
356,402 GBP2023-12-31
Finished Goods/Goods for Resale
680,908 GBP2024-12-31
111,477 GBP2023-12-31
Other types of inventories not specified separately
-126,000 GBP2024-12-31
-107,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,334,032 GBP2024-12-31
1,158,134 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
503,408 GBP2024-12-31
20,001 GBP2023-12-31
Other Debtors
Current
59,291 GBP2024-12-31
82,816 GBP2023-12-31
Prepayments/Accrued Income
Current
328,903 GBP2024-12-31
255,319 GBP2023-12-31
Bank Borrowings
Current
45,455 GBP2023-12-31
Trade Creditors/Trade Payables
Current
721,095 GBP2024-12-31
964,762 GBP2023-12-31
Amounts owed to group undertakings
Current
854,934 GBP2024-12-31
182,489 GBP2023-12-31
Corporation Tax Payable
Current
70,816 GBP2024-12-31
Other Taxation & Social Security Payable
Current
141,558 GBP2024-12-31
44,122 GBP2023-12-31
Other Creditors
Current
324,389 GBP2024-12-31
146,736 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
269,824 GBP2024-12-31
186,899 GBP2023-12-31
Creditors
Current
2,681,003 GBP2024-12-31
1,833,157 GBP2023-12-31
Bank Borrowings
Non-current
75,758 GBP2023-12-31
Other Creditors
Non-current
536,252 GBP2024-12-31
666,850 GBP2023-12-31
Creditors
Non-current
536,252 GBP2024-12-31
742,608 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
45,455 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
45,455 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
75,758 GBP2023-12-31
Total Borrowings
121,213 GBP2023-12-31
Net Deferred Tax Liability/Asset
-242,691 GBP2024-12-31
-164,975 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-77,716 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-272,701 GBP2024-12-31
-282,785 GBP2023-12-31
Deferred Tax Liabilities
-242,691 GBP2024-12-31
-164,975 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2024-12-31
500,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.102024-01-01 ~ 2024-12-31