28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
392023-01-01 ~ 2023-12-31
382022-01-01 ~ 2022-12-31
Fixed Assets
2,956,162 GBP2023-12-31
1,992,318 GBP2022-12-31
Total Inventories
2,042,043 GBP2023-12-31
2,262,792 GBP2022-12-31
Debtors
Current
1,516,270 GBP2023-12-31
1,726,709 GBP2022-12-31
Cash at bank and in hand
674,481 GBP2023-12-31
167,575 GBP2022-12-31
Current Assets
4,232,794 GBP2023-12-31
4,157,076 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,833,157 GBP2023-12-31
-1,635,618 GBP2022-12-31
Net Current Assets/Liabilities
2,399,637 GBP2023-12-31
2,521,458 GBP2022-12-31
Total Assets Less Current Liabilities
5,355,799 GBP2023-12-31
4,513,776 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-742,608 GBP2023-12-31
-257,721 GBP2022-12-31
Net Assets/Liabilities
4,448,216 GBP2023-12-31
4,157,539 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2022-01-01
Other miscellaneous reserve
296,488 GBP2023-12-31
241,212 GBP2022-12-31
180,387 GBP2022-01-01
Retained earnings (accumulated losses)
4,101,728 GBP2023-12-31
3,866,327 GBP2022-12-31
3,200,011 GBP2022-01-01
Equity
4,448,216 GBP2023-12-31
4,157,539 GBP2022-12-31
3,430,398 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
235,401 GBP2023-01-01 ~ 2023-12-31
666,316 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
235,401 GBP2023-01-01 ~ 2023-12-31
666,316 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
235,401 GBP2023-01-01 ~ 2023-12-31
666,316 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
235,401 GBP2023-01-01 ~ 2023-12-31
666,316 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
243,052 GBP2023-01-01 ~ 2023-12-31
121,808 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
23,350 GBP2023-01-01 ~ 2023-12-31
24,500 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
414,799 GBP2023-01-01 ~ 2023-12-31
407,360 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
49,237 GBP2023-01-01 ~ 2023-12-31
25,834 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-807 GBP2023-01-01 ~ 2023-12-31
122,656 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
234,594 GBP2023-01-01 ~ 2023-12-31
788,972 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
55,177 GBP2023-01-01 ~ 2023-12-31
149,905 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
725,645 GBP2023-12-31
566,520 GBP2022-12-31
Computer software
72,093 GBP2023-12-31
70,945 GBP2022-12-31
Intangible Assets - Gross Cost
797,738 GBP2023-12-31
637,465 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
206,106 GBP2023-12-31
90,533 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
244,954 GBP2023-12-31
115,052 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
115,573 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
129,902 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
105,652 GBP2023-12-31
95,700 GBP2022-12-31
Motor vehicles
102,046 GBP2023-12-31
95,351 GBP2022-12-31
Furniture and fittings
81,237 GBP2023-12-31
74,773 GBP2022-12-31
Office equipment
271,729 GBP2023-12-31
150,597 GBP2022-12-31
Computers
422,912 GBP2023-12-31
250,839 GBP2022-12-31
Other
815,344 GBP2023-12-31
632,081 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,048,434 GBP2023-12-31
2,179,919 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-20,980 GBP2023-01-01 ~ 2023-12-31
Computers
-13,777 GBP2023-01-01 ~ 2023-12-31
Other
-607,615 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-664,284 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
64,935 GBP2022-12-31
Motor vehicles
45,129 GBP2022-12-31
Furniture and fittings
48,727 GBP2022-12-31
Office equipment
61,834 GBP2022-12-31
Computers
70,279 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
710,014 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
15,744 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
15,411 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
9,956 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
26,651 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
69,832 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
367,875 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-10,927 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
43 GBP2023-01-01 ~ 2023-12-31
Computers
-3,606 GBP2023-01-01 ~ 2023-12-31
Other
-410,848 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-432,833 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & 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
Other
125,883 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
645,056 GBP2023-12-31
Raw materials and consumables
1,681,164 GBP2023-12-31
1,687,655 GBP2022-12-31
Value of work in progress
356,402 GBP2023-12-31
235,580 GBP2022-12-31
Finished Goods/Goods for Resale
111,477 GBP2023-12-31
453,557 GBP2022-12-31
Other types of inventories not specified separately
-107,000 GBP2023-12-31
-114,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,158,134 GBP2023-12-31
1,304,815 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
20,001 GBP2023-12-31
222,308 GBP2022-12-31
Other Debtors
Current
82,816 GBP2023-12-31
7,018 GBP2022-12-31
Prepayments/Accrued Income
Current
255,319 GBP2023-12-31
192,568 GBP2022-12-31
Bank Borrowings
Current
45,455 GBP2023-12-31
45,455 GBP2022-12-31
Trade Creditors/Trade Payables
Current
964,762 GBP2023-12-31
714,120 GBP2022-12-31
Amounts owed to group undertakings
Current
182,489 GBP2023-12-31
154,820 GBP2022-12-31
Corporation Tax Payable
Current
36,628 GBP2022-12-31
Other Taxation & Social Security Payable
Current
44,122 GBP2023-12-31
40,342 GBP2022-12-31
Other Creditors
Current
146,736 GBP2023-12-31
128,222 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
347,542 GBP2023-12-31
378,672 GBP2022-12-31
Creditors
Current
1,833,157 GBP2023-12-31
1,635,618 GBP2022-12-31
Bank Borrowings
Non-current
75,758 GBP2023-12-31
121,212 GBP2022-12-31
Other Creditors
Non-current
666,850 GBP2023-12-31
136,509 GBP2022-12-31
Creditors
Non-current
742,608 GBP2023-12-31
257,721 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
45,455 GBP2023-12-31
45,455 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
45,455 GBP2023-12-31
45,455 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
75,758 GBP2023-12-31
121,212 GBP2022-12-31
Net Deferred Tax Liability/Asset
-164,975 GBP2023-12-31
-98,516 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-66,459 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-282,785 GBP2023-12-31
-180,905 GBP2022-12-31
Deferred Tax Liabilities
-164,975 GBP2023-12-31
-98,516 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-12-31
500,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31