28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
602024-01-01 ~ 2024-12-31
662023-01-01 ~ 2023-12-31
Turnover/Revenue
8,028,690 GBP2024-01-01 ~ 2024-12-31
9,561,993 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,673,716 GBP2024-01-01 ~ 2024-12-31
-3,445,935 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,354,974 GBP2024-01-01 ~ 2024-12-31
6,116,058 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,105,005 GBP2024-01-01 ~ 2024-12-31
-6,885,719 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-530,062 GBP2024-01-01 ~ 2024-12-31
210,966 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-686,000 GBP2024-01-01 ~ 2024-12-31
179,048 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-828,277 GBP2024-01-01 ~ 2024-12-31
335,716 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
64,367 GBP2024-12-31
111,467 GBP2023-12-31
Property, Plant & Equipment
435,890 GBP2024-12-31
620,495 GBP2023-12-31
Fixed Assets - Investments
121,740 GBP2024-12-31
121,740 GBP2023-12-31
Fixed Assets
621,997 GBP2024-12-31
853,702 GBP2023-12-31
Total Inventories
1,579,064 GBP2024-12-31
1,595,778 GBP2023-12-31
Debtors
Current
3,961,488 GBP2024-12-31
4,678,653 GBP2023-12-31
Cash at bank and in hand
331,643 GBP2024-12-31
308,646 GBP2023-12-31
Current Assets
5,872,195 GBP2024-12-31
6,583,077 GBP2023-12-31
Net Current Assets/Liabilities
2,133,535 GBP2024-12-31
2,730,107 GBP2023-12-31
Total Assets Less Current Liabilities
2,755,532 GBP2024-12-31
3,583,809 GBP2023-12-31
Net Assets/Liabilities
2,755,532 GBP2024-12-31
3,583,809 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)
2,655,532 GBP2024-12-31
3,483,809 GBP2023-12-31
3,148,093 GBP2023-01-01
Equity
2,755,532 GBP2024-12-31
3,583,809 GBP2023-12-31
3,248,093 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-828,277 GBP2024-01-01 ~ 2024-12-31
335,716 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
335,716 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
335,716 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,000 GBP2024-01-01 ~ 2024-12-31
21,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,652,786 GBP2024-01-01 ~ 2024-12-31
3,138,858 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
261,083 GBP2024-01-01 ~ 2024-12-31
270,349 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,003,983 GBP2024-01-01 ~ 2024-12-31
3,517,026 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
146,991 GBP2024-01-01 ~ 2024-12-31
149,479 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
132,234 GBP2024-01-01 ~ 2024-12-31
66,854 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-171,500 GBP2024-01-01 ~ 2024-12-31
42,112 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
140,411 GBP2024-12-31
140,411 GBP2023-12-31
Goodwill
840,079 GBP2024-12-31
840,079 GBP2023-12-31
Intangible Assets - Gross Cost
989,266 GBP2024-12-31
989,266 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
140,411 GBP2024-12-31
126,369 GBP2023-12-31
Goodwill
775,712 GBP2024-12-31
743,528 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
924,899 GBP2024-12-31
877,799 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
47,100 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
64,367 GBP2024-12-31
96,551 GBP2023-12-31
Development expenditure
14,042 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
840,813 GBP2024-12-31
801,648 GBP2023-12-31
Motor vehicles
36,634 GBP2024-12-31
36,634 GBP2023-12-31
Furniture and fittings
17,462 GBP2024-12-31
27,730 GBP2023-12-31
Computers
170,275 GBP2024-12-31
157,511 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,615,198 GBP2024-12-31
2,573,537 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-18,389 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-18,389 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
504,041 GBP2023-12-31
Motor vehicles
36,634 GBP2023-12-31
Furniture and fittings
27,730 GBP2023-12-31
Computers
44,813 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,953,042 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
55,772 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
244,655 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-18,389 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,389 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
559,813 GBP2024-12-31
Motor vehicles
36,634 GBP2024-12-31
Furniture and fittings
10,211 GBP2024-12-31
Computers
72,638 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,179,308 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
281,000 GBP2024-12-31
297,607 GBP2023-12-31
Furniture and fittings
7,251 GBP2024-12-31
Computers
97,637 GBP2024-12-31
112,698 GBP2023-12-31
Land and buildings
50,002 GBP2024-12-31
210,190 GBP2023-12-31
Finished Goods/Goods for Resale
1,579,064 GBP2024-12-31
1,595,778 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
738,300 GBP2024-12-31
637,429 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,807,065 GBP2024-12-31
3,334,540 GBP2023-12-31
Other Debtors
Current
49,273 GBP2024-12-31
181,775 GBP2023-12-31
Prepayments/Accrued Income
Current
286,933 GBP2024-12-31
281,813 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
48,999 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
79,917 GBP2024-12-31
194,097 GBP2023-12-31
Cash and Cash Equivalents
331,643 GBP2024-12-31
308,646 GBP2023-12-31
Trade Creditors/Trade Payables
Current
462,011 GBP2024-12-31
611,192 GBP2023-12-31
Amounts owed to group undertakings
Current
2,464,128 GBP2024-12-31
1,722,005 GBP2023-12-31
Taxation/Social Security Payable
Current
41,229 GBP2024-12-31
30,818 GBP2023-12-31
Other Creditors
Current
24,521 GBP2024-12-31
5,539 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
746,771 GBP2024-12-31
1,483,416 GBP2023-12-31
Creditors
Current
3,738,660 GBP2024-12-31
3,852,970 GBP2023-12-31
Net Deferred Tax Liability/Asset
79,917 GBP2024-12-31
194,097 GBP2023-12-31
41,961 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-114,180 GBP2024-01-01 ~ 2024-12-31
152,136 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
99,999 shares2024-12-31
99,999 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
271,114 GBP2024-12-31
273,234 GBP2023-12-31
Between one and five year
2,083 GBP2024-12-31
267,854 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
273,197 GBP2024-12-31
541,088 GBP2023-12-31