28290 - Manufacture Of Other General-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
13,222,852 GBP2024-01-01 ~ 2024-12-31
16,107,107 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,959,040 GBP2024-01-01 ~ 2024-12-31
12,307,473 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,263,812 GBP2024-01-01 ~ 2024-12-31
3,799,634 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,576,628 GBP2024-01-01 ~ 2024-12-31
1,220,588 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,352,028 GBP2024-01-01 ~ 2024-12-31
2,377,432 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-3,366,229 GBP2024-01-01 ~ 2024-12-31
282,845 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
20,509 GBP2024-01-01 ~ 2024-12-31
18,278 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
320,724 GBP2024-01-01 ~ 2024-12-31
196,641 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,666,444 GBP2024-01-01 ~ 2024-12-31
104,482 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
206,398 GBP2024-01-01 ~ 2024-12-31
47,014 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-3,872,842 GBP2024-01-01 ~ 2024-12-31
57,468 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-3,872,842 GBP2024-01-01 ~ 2024-12-31
57,468 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,029,728 GBP2024-12-31
1,011,185 GBP2023-12-31
Property, Plant & Equipment
1,665,714 GBP2024-12-31
2,025,197 GBP2023-12-31
Fixed Assets
2,695,442 GBP2024-12-31
3,036,382 GBP2023-12-31
Total Inventories
8,731,475 GBP2024-12-31
6,600,903 GBP2023-12-31
Debtors
1,949,694 GBP2024-12-31
6,595,902 GBP2023-12-31
Cash at bank and in hand
162,378 GBP2024-12-31
226,666 GBP2023-12-31
Current Assets
11,076,683 GBP2024-12-31
14,159,462 GBP2023-12-31
Creditors
Current
11,258,131 GBP2024-12-31
10,930,563 GBP2023-12-31
Net Current Assets/Liabilities
-181,448 GBP2024-12-31
3,228,899 GBP2023-12-31
Total Assets Less Current Liabilities
2,513,994 GBP2024-12-31
6,265,281 GBP2023-12-31
Creditors
Non-current
-25,280 GBP2024-12-31
-76,423 GBP2023-12-31
Net Assets/Liabilities
2,031,193 GBP2024-12-31
5,904,035 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Capital redemption reserve
3,158 GBP2024-12-31
3,158 GBP2023-12-31
3,158 GBP2022-12-31
Retained earnings (accumulated losses)
2,018,035 GBP2024-12-31
5,890,877 GBP2023-12-31
5,833,409 GBP2022-12-31
Equity
2,031,193 GBP2024-12-31
5,904,035 GBP2023-12-31
5,846,567 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,872,842 GBP2024-01-01 ~ 2024-12-31
57,468 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-7,321,713 GBP2024-12-31
-4,621,498 GBP2023-12-31
Wages/Salaries
4,651,310 GBP2024-01-01 ~ 2024-12-31
3,959,438 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
440,287 GBP2024-01-01 ~ 2024-12-31
320,093 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
215,782 GBP2024-01-01 ~ 2024-12-31
186,144 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,307,379 GBP2024-01-01 ~ 2024-12-31
4,465,675 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
952024-01-01 ~ 2024-12-31
882023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
380,236 GBP2024-01-01 ~ 2024-12-31
327,775 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,170 GBP2024-01-01 ~ 2024-12-31
19,621 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
19,014 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-916,611 GBP2024-01-01 ~ 2024-12-31
24,574 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
3,187,457 GBP2024-12-31
3,011,914 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,157,729 GBP2024-12-31
2,000,729 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
157,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
1,029,728 GBP2024-12-31
1,011,185 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
553,588 GBP2023-12-31
Plant and equipment
2,268,951 GBP2024-12-31
2,272,324 GBP2023-12-31
Furniture and fittings
120,607 GBP2024-12-31
119,848 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-4,906 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
404,958 GBP2023-12-31
Plant and equipment
802,375 GBP2024-12-31
598,780 GBP2023-12-31
Furniture and fittings
94,396 GBP2024-12-31
80,729 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
208,501 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
13,667 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-4,906 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,466,576 GBP2024-12-31
1,673,544 GBP2023-12-31
Furniture and fittings
26,211 GBP2024-12-31
39,119 GBP2023-12-31
Land and buildings, Short leasehold
148,630 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
142,224 GBP2024-12-31
142,224 GBP2023-12-31
Computers
555,548 GBP2024-12-31
546,930 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,640,918 GBP2024-12-31
3,634,914 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-9,843 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-14,749 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
127,976 GBP2024-12-31
105,540 GBP2023-12-31
Computers
471,185 GBP2024-12-31
419,710 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,975,204 GBP2024-12-31
1,609,717 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
22,436 GBP2024-01-01 ~ 2024-12-31
Computers
61,318 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
380,236 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-9,843 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-14,749 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
14,248 GBP2024-12-31
36,684 GBP2023-12-31
Computers
84,363 GBP2024-12-31
127,220 GBP2023-12-31
Raw Materials
4,041,294 GBP2024-12-31
4,294,957 GBP2023-12-31
Value of work in progress
3,885,569 GBP2024-12-31
2,305,946 GBP2023-12-31
Finished Goods
804,612 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,768,229 GBP2024-12-31
5,681,999 GBP2023-12-31
Other Debtors
Current
21,574 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
51,689 GBP2024-12-31
301,388 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
108,202 GBP2024-12-31
612,515 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,949,694 GBP2024-12-31
6,595,902 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
7,321,713 GBP2024-12-31
4,621,498 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
53,380 GBP2024-12-31
65,742 GBP2023-12-31
Trade Creditors/Trade Payables
Current
875,181 GBP2024-12-31
3,303,313 GBP2023-12-31
Amounts owed to group undertakings
Current
291,528 GBP2023-12-31
Other Taxation & Social Security Payable
Current
130,778 GBP2024-12-31
103,304 GBP2023-12-31
Other Creditors
Current
502 GBP2024-12-31
3,684 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,413,350 GBP2024-12-31
888,852 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
25,280 GBP2024-12-31
76,423 GBP2023-12-31
hire purchase agreements
78,660 GBP2024-12-31
142,165 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
54,524 GBP2024-12-31
327,144 GBP2023-12-31
Between one and five year
54,524 GBP2023-12-31
All periods
54,524 GBP2024-12-31
381,668 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
393,211 GBP2024-12-31
472,452 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
393,211 GBP2024-12-31
186,813 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-3,872,842 GBP2024-01-01 ~ 2024-12-31