28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,472,970 GBP2024-01-01 ~ 2024-12-31
12,337,689 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,671,365 GBP2024-01-01 ~ 2024-12-31
-8,553,520 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,801,605 GBP2024-01-01 ~ 2024-12-31
3,784,169 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,296,864 GBP2024-01-01 ~ 2024-12-31
-1,368,502 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-758,218 GBP2024-01-01 ~ 2024-12-31
-894,516 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,746,523 GBP2024-01-01 ~ 2024-12-31
1,521,151 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,742,246 GBP2024-01-01 ~ 2024-12-31
1,517,281 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,309,852 GBP2024-01-01 ~ 2024-12-31
1,155,180 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,309,852 GBP2024-01-01 ~ 2024-12-31
1,155,180 GBP2023-01-01 ~ 2023-12-31
Fixed Assets
885,837 GBP2024-12-31
777,545 GBP2023-12-31
Total Inventories
1,531,211 GBP2024-12-31
1,503,159 GBP2023-12-31
Debtors
2,570,712 GBP2024-12-31
2,310,289 GBP2023-12-31
Cash at bank and in hand
984,544 GBP2024-12-31
935,539 GBP2023-12-31
Current Assets
5,086,467 GBP2024-12-31
4,748,987 GBP2023-12-31
Net Current Assets/Liabilities
282,308 GBP2024-12-31
485,258 GBP2023-12-31
Total Assets Less Current Liabilities
1,168,145 GBP2024-12-31
1,262,803 GBP2023-12-31
Creditors
Non-current
-308,669 GBP2024-12-31
-473,054 GBP2023-12-31
Net Assets/Liabilities
760,000 GBP2024-12-31
760,000 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
750,000 GBP2024-12-31
750,000 GBP2023-12-31
500,000 GBP2022-12-31
Equity
760,000 GBP2024-12-31
760,000 GBP2023-12-31
510,000 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,309,852 GBP2024-01-01 ~ 2024-12-31
-905,180 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,309,852 GBP2024-01-01 ~ 2024-12-31
-905,180 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,309,852 GBP2024-01-01 ~ 2024-12-31
1,155,180 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
360,542 GBP2024-01-01 ~ 2024-12-31
338,661 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,532 GBP2024-01-01 ~ 2024-12-31
211,410 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,834,256 GBP2024-01-01 ~ 2024-12-31
3,722,473 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
582024-01-01 ~ 2024-12-31
612023-01-01 ~ 2023-12-31
Director Remuneration
228,108 GBP2024-01-01 ~ 2024-12-31
221,898 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
60,229 GBP2024-01-01 ~ 2024-12-31
58,631 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
362,667 GBP2024-01-01 ~ 2024-12-31
358,044 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
25 GBP2024-01-01 ~ 2024-12-31
24 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,309,852 GBP2024-01-01 ~ 2024-12-31
905,180 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
333,700 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
835,880 GBP2024-12-31
881,061 GBP2023-12-31
Furniture and fittings
429,092 GBP2024-12-31
417,786 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,264,972 GBP2024-12-31
1,298,847 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-100,098 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,014 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-101,112 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
32,785 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
355,543 GBP2024-12-31
223,732 GBP2023-12-31
Furniture and fittings
357,292 GBP2024-12-31
297,570 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
712,835 GBP2024-12-31
521,302 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
199,444 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
60,229 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
259,673 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-100,098 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-100,605 GBP2024-01-01 ~ 2024-12-31
Total assets
777,545 GBP2023-12-31
Merchandise
1,375,103 GBP2024-12-31
1,359,494 GBP2023-12-31
Value of work in progress
156,108 GBP2024-12-31
143,665 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,764,704 GBP2024-12-31
1,507,108 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
80,501 GBP2023-12-31
Prepayments/Accrued Income
Current
64,330 GBP2024-12-31
29,798 GBP2023-12-31
Prepayments
Current
639,402 GBP2024-12-31
692,882 GBP2023-12-31
Debtors
Current
2,570,712 GBP2024-12-31
2,310,289 GBP2023-12-31
Trade Creditors/Trade Payables
Current
151,021 GBP2024-12-31
66,041 GBP2023-12-31
Amounts owed to group undertakings
Current
25,370 GBP2023-12-31
Taxation/Social Security Payable
Current
69,551 GBP2024-12-31
102,442 GBP2023-12-31
Accrued Liabilities
Current
2,675,128 GBP2024-12-31
2,447,837 GBP2023-12-31
Deferred Tax Liabilities
99,476 GBP2024-12-31
29,749 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
99,476 GBP2024-12-31
29,749 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,400 shares2024-12-31
Class 2 ordinary share
2,600 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,309,852 GBP2024-01-01 ~ 2024-12-31