28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
14,727,944 GBP2023-01-01 ~ 2023-12-31
14,837,121 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
10,992,642 GBP2023-01-01 ~ 2023-12-31
11,830,972 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,735,302 GBP2023-01-01 ~ 2023-12-31
3,006,149 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,683,322 GBP2023-01-01 ~ 2023-12-31
3,353,672 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
286,151 GBP2023-01-01 ~ 2023-12-31
-255,381 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
603,450 GBP2023-01-01 ~ 2023-12-31
174,409 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
104,576 GBP2023-01-01 ~ 2023-12-31
47,542 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
785,025 GBP2023-01-01 ~ 2023-12-31
-128,514 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
206,257 GBP2023-01-01 ~ 2023-12-31
-117,590 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
578,768 GBP2023-01-01 ~ 2023-12-31
-10,924 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
578,768 GBP2023-01-01 ~ 2023-12-31
-10,924 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
760,897 GBP2023-12-31
753,991 GBP2022-12-31
Total Inventories
5,641,317 GBP2023-12-31
4,455,118 GBP2022-12-31
Debtors
4,802,376 GBP2023-12-31
3,537,477 GBP2022-12-31
Cash at bank and in hand
138,528 GBP2023-12-31
269,583 GBP2022-12-31
Current Assets
10,582,221 GBP2023-12-31
8,262,178 GBP2022-12-31
Creditors
Current
6,104,924 GBP2023-12-31
4,307,469 GBP2022-12-31
Net Current Assets/Liabilities
4,477,297 GBP2023-12-31
3,954,709 GBP2022-12-31
Total Assets Less Current Liabilities
5,238,194 GBP2023-12-31
4,708,700 GBP2022-12-31
Net Assets/Liabilities
5,178,303 GBP2023-12-31
4,599,535 GBP2022-12-31
Equity
5,178,303 GBP2023-12-31
4,599,535 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
578,768 GBP2023-01-01 ~ 2023-12-31
-10,924 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,550,057 GBP2023-01-01 ~ 2023-12-31
4,797,297 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
471,606 GBP2023-01-01 ~ 2023-12-31
409,513 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
421,797 GBP2023-01-01 ~ 2023-12-31
365,013 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,443,460 GBP2023-01-01 ~ 2023-12-31
5,571,823 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
922023-01-01 ~ 2023-12-31
912022-01-01 ~ 2022-12-31
Director Remuneration
452,569 GBP2023-01-01 ~ 2023-12-31
422,035 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
70,531 GBP2023-01-01 ~ 2023-12-31
158,195 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
39,000 GBP2023-01-01 ~ 2023-12-31
37,050 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
86,645 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
184,646 GBP2023-01-01 ~ 2023-12-31
-24,418 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
834,702 GBP2023-12-31
834,702 GBP2022-12-31
Plant and equipment
1,437,026 GBP2023-12-31
1,419,990 GBP2022-12-31
Furniture and fittings
461,661 GBP2023-12-31
457,344 GBP2022-12-31
Motor vehicles
236,865 GBP2023-12-31
236,865 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,970,254 GBP2023-12-31
2,948,901 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-253,323 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-253,323 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
355,066 GBP2023-12-31
321,678 GBP2022-12-31
Plant and equipment
1,163,893 GBP2023-12-31
1,189,949 GBP2022-12-31
Furniture and fittings
453,533 GBP2023-12-31
446,418 GBP2022-12-31
Motor vehicles
236,865 GBP2023-12-31
236,865 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,209,357 GBP2023-12-31
2,194,910 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
33,388 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
30,028 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
7,115 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
70,531 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-56,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-56,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
479,636 GBP2023-12-31
513,024 GBP2022-12-31
Plant and equipment
273,133 GBP2023-12-31
230,041 GBP2022-12-31
Furniture and fittings
8,128 GBP2023-12-31
10,926 GBP2022-12-31
Raw Materials
3,379,588 GBP2023-12-31
1,688,473 GBP2022-12-31
Value of work in progress
1,730,530 GBP2023-12-31
1,220,566 GBP2022-12-31
Finished Goods
531,199 GBP2023-12-31
1,546,079 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,681,919 GBP2023-12-31
961,405 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,783,995 GBP2023-12-31
2,192,418 GBP2022-12-31
Other Debtors
Current
59,897 GBP2023-12-31
24,537 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
110,669 GBP2023-12-31
89,642 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
98,116 GBP2023-12-31
49,778 GBP2022-12-31
Prepayments/Accrued Income
Current
60,017 GBP2023-12-31
92,322 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,802,376 GBP2023-12-31
3,537,477 GBP2022-12-31
Trade Creditors/Trade Payables
Current
494,819 GBP2023-12-31
606,945 GBP2022-12-31
Amounts owed to group undertakings
Current
4,221,825 GBP2023-12-31
2,412,285 GBP2022-12-31
Corporation Tax Payable
Current
86,645 GBP2023-12-31
61,301 GBP2022-12-31
Other Taxation & Social Security Payable
Current
135,020 GBP2023-12-31
143,194 GBP2022-12-31
Other Creditors
Current
61,241 GBP2023-12-31
92,034 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,105,374 GBP2023-12-31
991,710 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31