28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
(expand)Intangible Assets
8,325 GBP2024-12-31
4,552 GBP2023-12-31
Property, Plant & Equipment
648,891 GBP2024-12-31
760,304 GBP2023-12-31
Fixed Assets
657,216 GBP2024-12-31
764,856 GBP2023-12-31
Total Inventories
1,016,361 GBP2024-12-31
1,424,200 GBP2023-12-31
Debtors
2,910,057 GBP2024-12-31
3,125,936 GBP2023-12-31
Cash at bank and in hand
597,519 GBP2024-12-31
527,892 GBP2023-12-31
Current Assets
4,523,937 GBP2024-12-31
5,078,028 GBP2023-12-31
Creditors
Current
1,976,771 GBP2024-12-31
2,443,532 GBP2023-12-31
Net Current Assets/Liabilities
2,547,166 GBP2024-12-31
2,634,496 GBP2023-12-31
Total Assets Less Current Liabilities
3,204,382 GBP2024-12-31
3,399,352 GBP2023-12-31
Creditors
Non-current
-19,477 GBP2024-12-31
-39,208 GBP2023-12-31
Net Assets/Liabilities
3,101,134 GBP2024-12-31
3,187,206 GBP2023-12-31
Equity
Called up share capital
73,933 GBP2024-12-31
73,933 GBP2023-12-31
73,933 GBP2022-12-31
Share premium
299,102 GBP2024-12-31
299,102 GBP2023-12-31
299,102 GBP2022-12-31
Capital redemption reserve
10,021 GBP2024-12-31
10,021 GBP2023-12-31
10,021 GBP2022-12-31
Retained earnings (accumulated losses)
2,718,078 GBP2024-12-31
2,804,150 GBP2023-12-31
2,467,170 GBP2022-12-31
Equity
3,101,134 GBP2024-12-31
3,187,206 GBP2023-12-31
2,850,226 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-269,581 GBP2024-01-01 ~ 2024-12-31
-500,281 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-269,581 GBP2024-01-01 ~ 2024-12-31
-500,281 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
183,509 GBP2024-01-01 ~ 2024-12-31
837,261 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,892,781 GBP2024-01-01 ~ 2024-12-31
2,943,712 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
334,945 GBP2024-01-01 ~ 2024-12-31
340,491 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
160,539 GBP2024-01-01 ~ 2024-12-31
139,974 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,388,265 GBP2024-01-01 ~ 2024-12-31
3,424,177 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
692024-01-01 ~ 2024-12-31
742023-01-01 ~ 2023-12-31
Director Remuneration
556,855 GBP2024-01-01 ~ 2024-12-31
601,430 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
245,924 GBP2024-01-01 ~ 2024-12-31
246,523 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,400 GBP2024-01-01 ~ 2024-12-31
15,200 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
86,934 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,852 GBP2024-01-01 ~ 2024-12-31
218,935 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
44,156 GBP2024-12-31
37,518 GBP2023-12-31
Computer software
22,046 GBP2024-12-31
22,046 GBP2023-12-31
Intangible Assets - Gross Cost
66,202 GBP2024-12-31
59,564 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
36,701 GBP2024-12-31
34,786 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
57,877 GBP2024-12-31
55,012 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,915 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
2,865 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
7,455 GBP2024-12-31
2,732 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
388,620 GBP2024-12-31
386,125 GBP2023-12-31
Improvements to leasehold property
125,256 GBP2024-12-31
125,256 GBP2023-12-31
Plant and equipment
157,202 GBP2024-12-31
155,508 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
109,269 GBP2024-12-31
95,234 GBP2023-12-31
Plant and equipment
146,338 GBP2024-12-31
137,706 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
14,035 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
8,632 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
107,836 GBP2024-12-31
142,313 GBP2023-12-31
Improvements to leasehold property
15,987 GBP2024-12-31
30,022 GBP2023-12-31
Plant and equipment
10,864 GBP2024-12-31
17,802 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,018,468 GBP2024-12-31
966,463 GBP2023-12-31
Motor vehicles
217,144 GBP2024-12-31
353,306 GBP2023-12-31
Computers
282,469 GBP2024-12-31
272,097 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,189,159 GBP2024-12-31
2,258,755 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-289,097 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-136,162 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-425,259 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
633,060 GBP2024-12-31
581,251 GBP2023-12-31
Motor vehicles
127,660 GBP2024-12-31
216,587 GBP2023-12-31
Computers
243,157 GBP2024-12-31
223,861 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,540,268 GBP2024-12-31
1,498,451 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
166,907 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
47,234 GBP2024-01-01 ~ 2024-12-31
Computers
19,296 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
293,076 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-115,098 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-136,161 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-251,259 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
385,408 GBP2024-12-31
385,212 GBP2023-12-31
Motor vehicles
89,484 GBP2024-12-31
136,719 GBP2023-12-31
Computers
39,312 GBP2024-12-31
48,236 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
191,598 GBP2024-12-31
155,848 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
101,275 GBP2024-12-31
53,378 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
47,152 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
90,323 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
102,470 GBP2023-12-31
Raw Materials
1,016,361 GBP2024-12-31
1,353,178 GBP2023-12-31
Finished Goods
71,022 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
635,155 GBP2024-12-31
568,157 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,059,072 GBP2024-12-31
2,314,974 GBP2023-12-31
Other Debtors
Current
33,427 GBP2024-12-31
89,346 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
87,019 GBP2024-12-31
Prepayments/Accrued Income
Current
95,384 GBP2024-12-31
153,459 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,910,057 GBP2024-12-31
3,125,936 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
37,850 GBP2024-12-31
37,517 GBP2023-12-31
Trade Creditors/Trade Payables
Current
136,203 GBP2024-12-31
547,967 GBP2023-12-31
Amounts owed to group undertakings
Current
151,429 GBP2024-12-31
64,105 GBP2023-12-31
Corporation Tax Payable
Current
86,934 GBP2023-12-31
Other Taxation & Social Security Payable
Current
158,591 GBP2024-12-31
110,433 GBP2023-12-31
Other Creditors
Current
491,098 GBP2024-12-31
356,265 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
708,346 GBP2024-12-31
952,756 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
19,477 GBP2024-12-31
39,208 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
37,850 GBP2024-12-31
37,517 GBP2023-12-31
Between one and five year, hire purchase agreements
19,477 GBP2024-12-31
39,208 GBP2023-12-31
hire purchase agreements
57,327 GBP2024-12-31
76,725 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
52,142 GBP2024-12-31
98,496 GBP2023-12-31
Between one and five year
55,931 GBP2024-12-31
108,073 GBP2023-12-31
All periods
108,073 GBP2024-12-31
206,569 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
151,805 GBP2024-12-31
172,938 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
83,771 GBP2024-12-31
172,938 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
73,933 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
183,509 GBP2024-01-01 ~ 2024-12-31