28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
582024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Turnover/Revenue
9,105,688 GBP2024-01-01 ~ 2024-12-31
7,465,046 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,065,094 GBP2024-01-01 ~ 2024-12-31
-5,070,284 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,040,594 GBP2024-01-01 ~ 2024-12-31
2,394,762 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,406,181 GBP2024-01-01 ~ 2024-12-31
-2,159,592 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,922,244 GBP2024-01-01 ~ 2024-12-31
235,170 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,042 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,932,330 GBP2024-01-01 ~ 2024-12-31
1,061,257 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,932,330 GBP2024-01-01 ~ 2024-12-31
1,061,257 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment
260,685 GBP2024-12-31
275,416 GBP2023-12-31
Fixed Assets - Investments
535,269 GBP2024-12-31
535,269 GBP2023-12-31
Fixed Assets
795,955 GBP2024-12-31
810,686 GBP2023-12-31
Total Inventories
820,338 GBP2024-12-31
1,064,712 GBP2023-12-31
Debtors
Current
7,923,082 GBP2024-12-31
8,324,512 GBP2023-12-31
Cash at bank and in hand
53,778 GBP2024-12-31
417,484 GBP2023-12-31
Current Assets
8,797,198 GBP2024-12-31
9,806,708 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,116,647 GBP2024-12-31
-1,245,276 GBP2023-12-31
Net Current Assets/Liabilities
6,680,551 GBP2024-12-31
8,561,432 GBP2023-12-31
Net Assets/Liabilities
7,439,788 GBP2024-12-31
9,372,118 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2023-01-01
Retained earnings (accumulated losses)
7,429,788 GBP2024-12-31
9,362,118 GBP2023-12-31
8,300,861 GBP2023-01-01
Equity
7,439,788 GBP2024-12-31
9,372,118 GBP2023-12-31
8,310,861 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,932,330 GBP2024-01-01 ~ 2024-12-31
1,061,257 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
12,600 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,983,717 GBP2024-01-01 ~ 2024-12-31
2,185,409 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
217,366 GBP2024-01-01 ~ 2024-12-31
217,780 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,300,074 GBP2024-01-01 ~ 2024-12-31
2,509,296 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
14,458 GBP2024-01-01 ~ 2024-12-31
120,129 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-483,083 GBP2024-01-01 ~ 2024-12-31
249,608 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
532,378 GBP2024-12-31
532,378 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
532,377 GBP2024-12-31
532,377 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1 GBP2024-12-31
1 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
534,454 GBP2024-12-31
528,306 GBP2023-12-31
Motor vehicles
294,144 GBP2024-12-31
313,584 GBP2023-12-31
Furniture and fittings
522,526 GBP2024-12-31
491,868 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,925,805 GBP2024-12-31
1,908,439 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,999 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-92,882 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-95,881 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
492,717 GBP2023-12-31
Motor vehicles
308,122 GBP2023-12-31
Furniture and fittings
436,305 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,633,023 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
14,656 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
22,347 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
126,552 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,574 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-92,881 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-94,455 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
505,799 GBP2024-12-31
Motor vehicles
237,588 GBP2024-12-31
Furniture and fittings
462,839 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,665,120 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
28,655 GBP2024-12-31
35,589 GBP2023-12-31
Motor vehicles
56,556 GBP2024-12-31
5,462 GBP2023-12-31
Furniture and fittings
59,687 GBP2024-12-31
55,563 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
67,571 GBP2024-12-31
Raw materials and consumables
627,234 GBP2024-12-31
735,705 GBP2023-12-31
Finished Goods/Goods for Resale
193,104 GBP2024-12-31
329,007 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
435,750 GBP2024-12-31
310,109 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
7,253,817 GBP2024-12-31
7,703,556 GBP2023-12-31
Other Debtors
Current
63,816 GBP2024-12-31
34,538 GBP2023-12-31
Called-up share capital (not paid)
Current
3,696 GBP2024-12-31
38,861 GBP2023-12-31
Prepayments/Accrued Income
Current
122,663 GBP2024-12-31
94,690 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
43,340 GBP2024-12-31
43,340 GBP2023-12-31
Bank Overdrafts
-669,391 GBP2024-12-31
Cash and Cash Equivalents
-615,613 GBP2024-12-31
417,484 GBP2023-12-31
Bank Overdrafts
Current
669,391 GBP2024-12-31
Trade Creditors/Trade Payables
Current
1,156,719 GBP2024-12-31
803,827 GBP2023-12-31
Amounts owed to group undertakings
Current
48,202 GBP2024-12-31
22,800 GBP2023-12-31
Corporation Tax Payable
Current
3,001 GBP2024-12-31
Taxation/Social Security Payable
Current
48,214 GBP2024-12-31
61,892 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
15,612 GBP2024-12-31
Other Creditors
Current
36,781 GBP2024-12-31
26,860 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
138,727 GBP2024-12-31
329,897 GBP2023-12-31
Creditors
Current
2,116,647 GBP2024-12-31
1,245,276 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
36,718 GBP2024-12-31
Minimum gross finance lease payments owing
52,330 GBP2024-12-31
Net Deferred Tax Liability/Asset
43,340 GBP2024-12-31
43,340 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
143,037 GBP2024-12-31
108,114 GBP2023-12-31
Between one and five year
170,148 GBP2024-12-31
283,568 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
313,185 GBP2024-12-31
391,682 GBP2023-12-31