28290 - Manufacture Of Other General-purpose Machinery N.e.c.
Average Number of Employees
812024-01-01 ~ 2024-12-31
872023-01-01 ~ 2023-12-31
Turnover/Revenue
7,774,033 GBP2024-01-01 ~ 2024-12-31
10,487,613 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,557,388 GBP2024-01-01 ~ 2024-12-31
-6,969,847 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,216,645 GBP2024-01-01 ~ 2024-12-31
3,517,766 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-71,727 GBP2024-01-01 ~ 2024-12-31
-136,479 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,229,727 GBP2024-01-01 ~ 2024-12-31
-2,197,170 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-84,809 GBP2024-01-01 ~ 2024-12-31
1,184,117 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
7,827,252 GBP2024-12-31
7,844,381 GBP2023-12-31
6,940,543 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-17,129 GBP2024-01-01 ~ 2024-12-31
903,838 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,826,629 GBP2024-12-31
4,846,580 GBP2023-12-31
Fixed Assets
5,826,629 GBP2024-12-31
4,846,580 GBP2023-12-31
Total Inventories
3,271,695 GBP2024-12-31
3,273,986 GBP2023-12-31
Debtors
Current
320,782 GBP2024-12-31
989,354 GBP2023-12-31
Cash at bank and in hand
481 GBP2024-12-31
480 GBP2023-12-31
Current Assets
3,592,958 GBP2024-12-31
4,263,820 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-235,647 GBP2024-12-31
-251,123 GBP2023-12-31
Net Current Assets/Liabilities
3,357,311 GBP2024-12-31
4,012,697 GBP2023-12-31
Total Assets Less Current Liabilities
9,183,940 GBP2024-12-31
8,859,277 GBP2023-12-31
Net Assets/Liabilities
7,847,252 GBP2024-12-31
7,864,381 GBP2023-12-31
Equity
Called up share capital
20,000 GBP2024-12-31
20,000 GBP2023-12-31
Equity
7,847,252 GBP2024-12-31
7,864,381 GBP2023-12-31
Audit Fees/Expenses
14,250 GBP2024-01-01 ~ 2024-12-31
13,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,697,363 GBP2024-01-01 ~ 2024-12-31
2,844,587 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
244,748 GBP2024-01-01 ~ 2024-12-31
258,801 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,051,871 GBP2024-01-01 ~ 2024-12-31
3,215,818 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
159,512 GBP2024-01-01 ~ 2024-12-31
320,639 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-84,809 GBP2024-01-01 ~ 2024-12-31
1,184,117 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-21,202 GBP2024-01-01 ~ 2024-12-31
278,511 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,959,369 GBP2024-12-31
9,426,811 GBP2023-12-31
Motor vehicles
4,754 GBP2024-12-31
4,754 GBP2023-12-31
Furniture and fittings
88,250 GBP2024-12-31
88,250 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,164,550 GBP2024-12-31
9,631,992 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,656,162 GBP2023-12-31
Motor vehicles
4,754 GBP2023-12-31
Furniture and fittings
64,265 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,785,412 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
2,079 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
552,509 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,199,666 GBP2024-12-31
Motor vehicles
4,754 GBP2024-12-31
Furniture and fittings
66,344 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,337,921 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
5,759,703 GBP2024-12-31
4,770,649 GBP2023-12-31
Furniture and fittings
21,906 GBP2024-12-31
23,985 GBP2023-12-31
Raw materials and consumables
573,068 GBP2024-12-31
817,275 GBP2023-12-31
Value of work in progress
651,287 GBP2024-12-31
536,459 GBP2023-12-31
Finished Goods/Goods for Resale
2,047,340 GBP2024-12-31
1,920,252 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,356 GBP2024-12-31
600 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13,250 GBP2024-12-31
459,361 GBP2023-12-31
Other Debtors
Current
237,730 GBP2024-12-31
486,083 GBP2023-12-31
Prepayments/Accrued Income
Current
65,446 GBP2024-12-31
43,310 GBP2023-12-31
Cash and Cash Equivalents
481 GBP2024-12-31
480 GBP2023-12-31
Taxation/Social Security Payable
Current
65,296 GBP2024-12-31
73,806 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
170,351 GBP2024-12-31
177,317 GBP2023-12-31
Creditors
Current
235,647 GBP2024-12-31
251,123 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,154,408 GBP2024-12-31
-994,896 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-159,512 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,285,217 GBP2024-12-31
-1,000,158 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2024-12-31
80,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.252024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,538 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,538 GBP2023-12-31