28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Turnover/Revenue
9,088,579 GBP2023-01-01 ~ 2023-12-31
5,914,164 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,940,121 GBP2023-01-01 ~ 2023-12-31
-2,378,849 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,148,458 GBP2023-01-01 ~ 2023-12-31
3,535,315 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,876,885 GBP2023-01-01 ~ 2023-12-31
-1,636,592 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,577,746 GBP2023-01-01 ~ 2023-12-31
-2,388,872 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,037,791 GBP2023-01-01 ~ 2023-12-31
-361,133 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
190,179 GBP2023-01-01 ~ 2023-12-31
36,481 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-20,853 GBP2023-01-01 ~ 2023-12-31
-27,329 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,207,117 GBP2023-01-01 ~ 2023-12-31
-351,981 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-336,410 GBP2023-01-01 ~ 2023-12-31
129,787 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,528,395 GBP2023-12-31
1,565,036 GBP2022-12-31
Fixed Assets - Investments
1,792,277 GBP2023-12-31
1,792,277 GBP2022-12-31
Investment Property
700,000 GBP2023-12-31
460,000 GBP2022-12-31
Fixed Assets
4,020,672 GBP2023-12-31
3,817,313 GBP2022-12-31
Total Inventories
3,019,832 GBP2023-12-31
2,555,424 GBP2022-12-31
Debtors
Current
5,240,108 GBP2023-12-31
3,179,409 GBP2022-12-31
Cash at bank and in hand
234,069 GBP2023-12-31
431,877 GBP2022-12-31
Current Assets
8,494,009 GBP2023-12-31
6,166,710 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,646,747 GBP2023-12-31
-1,739,548 GBP2022-12-31
Net Current Assets/Liabilities
4,847,262 GBP2023-12-31
4,427,162 GBP2022-12-31
Total Assets Less Current Liabilities
8,867,934 GBP2023-12-31
8,244,475 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-116,624 GBP2023-12-31
-314,535 GBP2022-12-31
Equity
Called up share capital
18,000 GBP2023-12-31
18,000 GBP2022-12-31
18,000 GBP2022-01-01
Share premium
558,000 GBP2023-12-31
558,000 GBP2022-12-31
558,000 GBP2022-01-01
Other miscellaneous reserve
32,619 GBP2023-12-31
32,619 GBP2022-12-31
32,619 GBP2022-01-01
Retained earnings (accumulated losses)
8,082,400 GBP2023-12-31
7,321,321 GBP2022-12-31
7,565,957 GBP2022-01-01
Equity
8,691,019 GBP2023-12-31
7,929,940 GBP2022-12-31
8,174,576 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
761,079 GBP2023-01-01 ~ 2023-12-31
-244,636 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
761,079 GBP2023-01-01 ~ 2023-12-31
-244,636 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
761,079 GBP2023-01-01 ~ 2023-12-31
-244,636 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
761,079 GBP2023-01-01 ~ 2023-12-31
-244,636 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
622023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,096,471 GBP2023-12-31
2,096,471 GBP2022-12-31
Plant and equipment
744,653 GBP2023-12-31
732,238 GBP2022-12-31
Motor vehicles
85,185 GBP2023-12-31
85,185 GBP2022-12-31
Furniture and fittings
903,966 GBP2023-12-31
864,839 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,830,275 GBP2023-12-31
3,778,733 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
642,353 GBP2022-12-31
Motor vehicles
81,629 GBP2022-12-31
Furniture and fittings
640,913 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,213,697 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
32,286 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
3,556 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
20,894 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
88,183 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
674,639 GBP2023-12-31
Motor vehicles
85,185 GBP2023-12-31
Furniture and fittings
661,807 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,301,880 GBP2023-12-31
Property, Plant & Equipment
Buildings
1,216,222 GBP2023-12-31
1,247,669 GBP2022-12-31
Plant and equipment
70,014 GBP2023-12-31
89,885 GBP2022-12-31
Furniture and fittings
242,159 GBP2023-12-31
223,926 GBP2022-12-31
Motor vehicles
3,556 GBP2022-12-31
Land and buildings
1,216,222 GBP2023-12-31
1,247,669 GBP2022-12-31
Investments in Subsidiaries
1,172,277 GBP2023-12-31
1,172,277 GBP2022-12-31
Raw materials and consumables
251,260 GBP2023-12-31
201,099 GBP2022-12-31
Value of work in progress
1,744,217 GBP2023-12-31
1,890,896 GBP2022-12-31
Finished Goods/Goods for Resale
1,024,355 GBP2023-12-31
463,429 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
877,361 GBP2023-12-31
475,718 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
742,504 GBP2023-12-31
788,004 GBP2022-12-31
Other Debtors
Current
54,841 GBP2023-12-31
196,242 GBP2022-12-31
Prepayments/Accrued Income
Current
125,402 GBP2023-12-31
60,192 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
159,253 GBP2022-12-31
Trade Creditors/Trade Payables
Current
556,805 GBP2023-12-31
696,133 GBP2022-12-31
Amounts owed to group undertakings
Current
2,670,810 GBP2023-12-31
819,317 GBP2022-12-31
Corporation Tax Payable
Current
95,692 GBP2023-12-31
Taxation/Social Security Payable
Current
46,443 GBP2023-12-31
55,751 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
276,997 GBP2023-12-31
168,347 GBP2022-12-31
Creditors
Current
3,646,747 GBP2023-12-31
1,739,548 GBP2022-12-31
Amounts owed to group undertakings
Non-current
116,624 GBP2023-12-31
314,535 GBP2022-12-31
Creditors
Non-current
116,624 GBP2023-12-31
314,535 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
197,911 GBP2023-12-31
91,102 GBP2022-12-31
Total Borrowings
314,535 GBP2023-12-31
405,637 GBP2022-12-31
Net Deferred Tax Liability/Asset
-60,291 GBP2023-12-31
159,253 GBP2022-12-31
-7,066 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-219,544 GBP2023-01-01 ~ 2023-12-31
166,319 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-60,291 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
18,000 shares2023-12-31
18,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31