28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
46640 - Wholesale Of Machinery For The Textile Industry And Of Sewing And Knitting Machines
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
13,239,998 GBP2023-01-01 ~ 2023-12-31
23,661,240 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
7,460,258 GBP2023-01-01 ~ 2023-12-31
14,419,871 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,779,740 GBP2023-01-01 ~ 2023-12-31
9,241,369 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,166,861 GBP2023-01-01 ~ 2023-12-31
1,633,801 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,851,061 GBP2023-01-01 ~ 2023-12-31
3,364,566 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
761,818 GBP2023-01-01 ~ 2023-12-31
4,243,002 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
40,300 GBP2023-01-01 ~ 2023-12-31
13,275 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
61,771 GBP2023-01-01 ~ 2023-12-31
60,367 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
713,347 GBP2023-01-01 ~ 2023-12-31
4,195,910 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
15,223 GBP2023-01-01 ~ 2023-12-31
728,399 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
698,124 GBP2023-01-01 ~ 2023-12-31
3,467,511 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
477,124 GBP2023-01-01 ~ 2023-12-31
2,887,511 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
167,261 GBP2023-12-31
101,297 GBP2022-12-31
Property, Plant & Equipment
5,331,371 GBP2023-12-31
5,282,947 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
5,498,732 GBP2023-12-31
5,384,344 GBP2022-12-31
Total Inventories
8,989,804 GBP2023-12-31
7,731,963 GBP2022-12-31
Debtors
6,622,368 GBP2023-12-31
9,783,987 GBP2022-12-31
Cash at bank and in hand
3,671,530 GBP2023-12-31
5,062,994 GBP2022-12-31
Current Assets
19,283,702 GBP2023-12-31
22,578,944 GBP2022-12-31
Creditors
Current
3,418,099 GBP2023-12-31
6,093,561 GBP2022-12-31
Net Current Assets/Liabilities
15,865,603 GBP2023-12-31
16,485,383 GBP2022-12-31
Total Assets Less Current Liabilities
21,364,335 GBP2023-12-31
21,869,727 GBP2022-12-31
Creditors
Non-current
-44,493 GBP2023-12-31
-375,000 GBP2022-12-31
Net Assets/Liabilities
20,259,172 GBP2023-12-31
20,743,766 GBP2022-12-31
Equity
Called up share capital
200,000 GBP2023-12-31
200,000 GBP2022-12-31
200,000 GBP2021-12-31
Revaluation reserve
1,613,308 GBP2023-12-31
1,628,644 GBP2022-12-31
1,642,601 GBP2021-12-31
Retained earnings (accumulated losses)
18,445,864 GBP2023-12-31
18,915,122 GBP2022-12-31
17,463,956 GBP2021-12-31
Equity
20,259,172 GBP2023-12-31
20,743,766 GBP2022-12-31
19,306,557 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-961,718 GBP2023-01-01 ~ 2023-12-31
-1,450,302 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-961,718 GBP2023-01-01 ~ 2023-12-31
-1,450,302 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
492,460 GBP2023-01-01 ~ 2023-12-31
2,901,468 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,820,632 GBP2023-01-01 ~ 2023-12-31
2,226,246 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
197,597 GBP2023-01-01 ~ 2023-12-31
283,314 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
161,772 GBP2023-01-01 ~ 2023-12-31
151,217 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,180,001 GBP2023-01-01 ~ 2023-12-31
2,660,777 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
282023-01-01 ~ 2023-12-31
302022-01-01 ~ 2022-12-31
Director Remuneration
573,649 GBP2023-01-01 ~ 2023-12-31
1,161,993 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
145,279 GBP2023-01-01 ~ 2023-12-31
115,156 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
39,500 GBP2023-01-01 ~ 2023-12-31
37,250 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
5,791 GBP2023-01-01 ~ 2023-12-31
357,552 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
135,536 GBP2023-01-01 ~ 2023-12-31
797,223 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
412,560 GBP2023-12-31
284,544 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,146,658 GBP2023-12-31
5,114,155 GBP2022-12-31
Plant and equipment
110,506 GBP2023-12-31
293,766 GBP2022-12-31
Furniture and fittings
224,691 GBP2023-12-31
184,006 GBP2022-12-31
Motor vehicles
359,147 GBP2023-12-31
354,127 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,841,002 GBP2023-12-31
5,946,054 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-46,865 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-183,260 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-3,189 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-164,014 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-397,328 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
176,299 GBP2023-12-31
88,541 GBP2022-12-31
Plant and equipment
107,743 GBP2023-12-31
289,952 GBP2022-12-31
Furniture and fittings
110,027 GBP2023-12-31
99,046 GBP2022-12-31
Motor vehicles
115,562 GBP2023-12-31
185,568 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
509,631 GBP2023-12-31
663,107 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
90,570 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
614 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
14,170 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
52,165 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
157,519 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-2,812 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-182,823 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-3,189 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-122,171 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-310,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
4,970,359 GBP2023-12-31
5,025,614 GBP2022-12-31
Plant and equipment
2,763 GBP2023-12-31
3,814 GBP2022-12-31
Furniture and fittings
114,664 GBP2023-12-31
84,960 GBP2022-12-31
Motor vehicles
243,585 GBP2023-12-31
168,559 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
12,240 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
48,771 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
100 GBP2022-12-31
Investments in Group Undertakings
100 GBP2023-12-31
100 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,186,920 GBP2023-12-31
7,686,191 GBP2022-12-31
Other Debtors
Current
151,384 GBP2023-12-31
43,353 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
164,209 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
6,615 GBP2023-12-31
290,951 GBP2022-12-31
Prepayments
Current
75,341 GBP2023-12-31
108,383 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,597,546 GBP2023-12-31
8,128,878 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
395,005 GBP2023-12-31
500,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
12,515 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,659,923 GBP2023-12-31
4,141,020 GBP2022-12-31
Corporation Tax Payable
Current
357,552 GBP2022-12-31
Other Creditors
Current
12,850 GBP2023-12-31
59,305 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
288,016 GBP2023-12-31
954,578 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
44,493 GBP2023-12-31
375,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
395,005 GBP2023-12-31
500,000 GBP2022-12-31
Non-current, Between one and two years
20,005 GBP2023-12-31
375,000 GBP2022-12-31
Non-current, Between two and five year
24,488 GBP2023-12-31
Secured
439,498 GBP2023-12-31
875,000 GBP2022-12-31
Total Borrowings
Secured
439,498 GBP2023-12-31
887,515 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
251,670 GBP2023-12-31
175,978 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
251,670 GBP2023-12-31
189,961 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
698,124 GBP2023-01-01 ~ 2023-12-31