28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
1112024-01-01 ~ 2024-12-31
922023-01-01 ~ 2023-12-31
Turnover/Revenue
19,911,519 GBP2024-01-01 ~ 2024-12-31
14,727,944 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-15,213,496 GBP2024-01-01 ~ 2024-12-31
-10,992,642 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,698,023 GBP2024-01-01 ~ 2024-12-31
3,735,302 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,574,800 GBP2024-01-01 ~ 2024-12-31
-3,683,322 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,170,283 GBP2024-01-01 ~ 2024-12-31
286,151 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
894,025 GBP2024-01-01 ~ 2024-12-31
603,450 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,060,856 GBP2024-01-01 ~ 2024-12-31
785,025 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,518,549 GBP2024-01-01 ~ 2024-12-31
578,768 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,518,549 GBP2024-01-01 ~ 2024-12-31
578,768 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,423,857 GBP2024-12-31
760,897 GBP2023-12-31
Fixed Assets
1,423,857 GBP2024-12-31
760,897 GBP2023-12-31
Total Inventories
5,209,824 GBP2024-12-31
5,641,317 GBP2023-12-31
Debtors
Current
5,578,065 GBP2024-12-31
4,802,376 GBP2023-12-31
Cash at bank and in hand
4,788,654 GBP2024-12-31
138,528 GBP2023-12-31
Current Assets
15,576,543 GBP2024-12-31
10,582,221 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,104,924 GBP2023-12-31
Net Current Assets/Liabilities
5,547,145 GBP2024-12-31
4,477,297 GBP2023-12-31
Total Assets Less Current Liabilities
6,971,002 GBP2024-12-31
5,238,194 GBP2023-12-31
Net Assets/Liabilities
6,696,852 GBP2024-12-31
5,178,303 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2023-01-01
Retained earnings (accumulated losses)
6,596,852 GBP2024-12-31
5,078,303 GBP2023-12-31
4,499,535 GBP2023-01-01
Equity
6,696,852 GBP2024-12-31
5,178,303 GBP2023-12-31
4,599,535 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,518,549 GBP2024-01-01 ~ 2024-12-31
578,768 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Wages/Salaries
5,822,076 GBP2024-01-01 ~ 2024-12-31
5,550,057 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
350,398 GBP2024-01-01 ~ 2024-12-31
471,606 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,333,661 GBP2024-01-01 ~ 2024-12-31
6,443,459 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
501,941 GBP2024-01-01 ~ 2024-12-31
452,569 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
193,278 GBP2024-01-01 ~ 2024-12-31
119,612 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
515,214 GBP2024-01-01 ~ 2024-12-31
184,646 GBP2023-01-01 ~ 2023-12-31
Net Deferred Tax Liability/Asset
-185,516 GBP2024-12-31
7,763 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-185,516 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,437,026 GBP2024-12-31
1,437,026 GBP2023-12-31
Motor vehicles
236,865 GBP2024-12-31
236,865 GBP2023-12-31
Furniture and fittings
1,276,299 GBP2024-12-31
461,661 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,830,382 GBP2024-12-31
2,970,254 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,187,258 GBP2024-12-31
1,163,893 GBP2023-12-31
Motor vehicles
236,865 GBP2024-12-31
236,865 GBP2023-12-31
Furniture and fittings
593,569 GBP2024-12-31
453,533 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,406,525 GBP2024-12-31
2,209,357 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
140,036 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
197,168 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
249,768 GBP2024-12-31
273,133 GBP2023-12-31
Furniture and fittings
682,730 GBP2024-12-31
8,128 GBP2023-12-31
Land and buildings
491,359 GBP2024-12-31
479,633 GBP2023-12-31
Raw materials and consumables
3,163,292 GBP2024-12-31
3,379,588 GBP2023-12-31
Value of work in progress
1,331,937 GBP2024-12-31
1,730,530 GBP2023-12-31
Finished Goods/Goods for Resale
714,595 GBP2024-12-31
531,199 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,409,523 GBP2024-12-31
1,681,919 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
599,424 GBP2024-12-31
2,783,995 GBP2023-12-31
Other Debtors
Current
372,758 GBP2024-12-31
158,013 GBP2023-12-31
Prepayments/Accrued Income
Current
67,453 GBP2024-12-31
60,017 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
128,907 GBP2024-12-31
110,669 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
7,763 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,662,368 GBP2024-12-31
494,819 GBP2023-12-31
Amounts owed to group undertakings
Current
5,733,645 GBP2024-12-31
4,221,825 GBP2023-12-31
Corporation Tax Payable
Current
86,645 GBP2023-12-31
Taxation/Social Security Payable
Current
201,910 GBP2024-12-31
135,020 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
123,110 GBP2024-12-31
Other Creditors
Current
859,934 GBP2024-12-31
61,241 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,448,431 GBP2024-12-31
1,105,374 GBP2023-12-31
Creditors
Current
10,029,398 GBP2024-12-31
6,104,924 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31