28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
1412024-01-01 ~ 2024-12-31
1272023-01-01 ~ 2023-12-31
Turnover/Revenue
14,900,149 GBP2024-01-01 ~ 2024-12-31
17,379,785 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,636,951 GBP2024-01-01 ~ 2024-12-31
-13,231,249 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,263,198 GBP2024-01-01 ~ 2024-12-31
4,148,536 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,615,828 GBP2024-01-01 ~ 2024-12-31
-2,896,879 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-132,595 GBP2024-01-01 ~ 2024-12-31
1,346,030 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,657 GBP2024-01-01 ~ 2024-12-31
11,730 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-160,136 GBP2024-01-01 ~ 2024-12-31
1,355,299 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,442,702 GBP2024-12-31
5,410,868 GBP2023-12-31
4,486,595 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
31,834 GBP2024-01-01 ~ 2024-12-31
1,371,065 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-446,792 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,286,952 GBP2024-12-31
1,007,757 GBP2023-12-31
Fixed Assets - Investments
4,308,186 GBP2024-12-31
531,260 GBP2023-12-31
Fixed Assets
5,595,138 GBP2024-12-31
1,539,017 GBP2023-12-31
Total Inventories
1,124,385 GBP2024-12-31
1,052,905 GBP2023-12-31
Debtors
Current
6,578,449 GBP2024-12-31
5,388,131 GBP2023-12-31
Cash at bank and in hand
2,426,532 GBP2024-12-31
2,272,091 GBP2023-12-31
Current Assets
10,129,366 GBP2024-12-31
8,713,127 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,261,346 GBP2024-12-31
-4,644,281 GBP2023-12-31
Net Current Assets/Liabilities
1,868,020 GBP2024-12-31
4,068,846 GBP2023-12-31
Total Assets Less Current Liabilities
7,463,158 GBP2024-12-31
5,607,863 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,945,456 GBP2024-12-31
Net Assets/Liabilities
5,517,702 GBP2024-12-31
5,485,868 GBP2023-12-31
Equity
Called up share capital
18,000 GBP2024-12-31
18,000 GBP2023-12-31
Share premium
57,000 GBP2024-12-31
57,000 GBP2023-12-31
Equity
5,517,702 GBP2024-12-31
5,485,868 GBP2023-12-31
Wages/Salaries
5,358,974 GBP2024-01-01 ~ 2024-12-31
4,587,812 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
528,562 GBP2024-01-01 ~ 2024-12-31
449,579 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,118,984 GBP2024-01-01 ~ 2024-12-31
5,327,272 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
443,535 GBP2024-01-01 ~ 2024-12-31
451,521 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-182,680 GBP2024-01-01 ~ 2024-12-31
109,344 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-40,034 GBP2024-01-01 ~ 2024-12-31
318,774 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
15,000 GBP2024-12-31
15,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
15,000 GBP2024-12-31
15,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
283,916 GBP2024-12-31
283,916 GBP2023-12-31
Plant and equipment
619,666 GBP2024-12-31
570,825 GBP2023-12-31
Motor vehicles
236,577 GBP2024-12-31
119,746 GBP2023-12-31
Furniture and fittings
1,164,436 GBP2024-12-31
974,014 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,773,272 GBP2024-12-31
2,240,212 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
420,917 GBP2024-12-31
364,363 GBP2023-12-31
Motor vehicles
118,710 GBP2024-12-31
83,266 GBP2023-12-31
Furniture and fittings
765,771 GBP2024-12-31
650,969 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,486,320 GBP2024-12-31
1,232,455 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
114,802 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
253,865 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Buildings
266,559 GBP2024-12-31
272,237 GBP2023-12-31
Plant and equipment
198,749 GBP2024-12-31
206,462 GBP2023-12-31
Motor vehicles
117,867 GBP2024-12-31
36,480 GBP2023-12-31
Furniture and fittings
398,665 GBP2024-12-31
323,045 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
95,508 GBP2024-12-31
Investments in Subsidiaries
4,308,186 GBP2024-12-31
531,260 GBP2023-12-31
Raw materials and consumables
1,124,385 GBP2024-12-31
1,052,905 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,021,702 GBP2024-12-31
1,604,560 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,133,854 GBP2024-12-31
635,876 GBP2023-12-31
Other Debtors
Current
595,269 GBP2024-12-31
312,321 GBP2023-12-31
Called-up share capital (not paid)
Current
527,389 GBP2024-12-31
1,482,356 GBP2023-12-31
Prepayments/Accrued Income
Current
1,239,585 GBP2024-12-31
1,353,018 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
60,650 GBP2024-12-31
Bank Borrowings
Current
422,969 GBP2024-12-31
Trade Creditors/Trade Payables
Current
2,081,667 GBP2024-12-31
1,082,966 GBP2023-12-31
Amounts owed to group undertakings
Current
1,500 GBP2024-12-31
1,500 GBP2023-12-31
Corporation Tax Payable
Current
47,310 GBP2023-12-31
Taxation/Social Security Payable
Current
219,911 GBP2024-12-31
181,849 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
33,086 GBP2024-12-31
Other Creditors
Current
789,101 GBP2024-12-31
166,513 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
412,121 GBP2024-12-31
486,475 GBP2023-12-31
Creditors
Current
8,261,346 GBP2024-12-31
4,644,281 GBP2023-12-31
Bank Borrowings
Non-current
1,889,054 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
56,402 GBP2024-12-31
Creditors
Non-current
1,945,456 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
422,969 GBP2024-12-31
Non-current, Between one and two years
465,624 GBP2024-12-31
Between two and five year, Non-current
1,423,430 GBP2024-12-31
Total Borrowings
2,312,023 GBP2024-12-31
Minimum gross finance lease payments owing
89,448 GBP2024-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
182,645 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-127,670 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000 shares2024-12-31
15,000 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
3,000 shares2024-12-31
3,000 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
276,066 GBP2024-12-31
315,222 GBP2023-12-31
Between one and five year
509,705 GBP2024-12-31
696,426 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
785,771 GBP2024-12-31
1,011,648 GBP2023-12-31