P.C.E. AUTOMATION LIMITED - 2019-01-08
28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
1272023-01-01 ~ 2023-12-31
1022022-01-01 ~ 2022-12-31
Turnover/Revenue
17,379,785 GBP2023-01-01 ~ 2023-12-31
13,329,057 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,231,249 GBP2023-01-01 ~ 2023-12-31
-10,151,274 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,148,536 GBP2023-01-01 ~ 2023-12-31
3,177,783 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,896,879 GBP2023-01-01 ~ 2023-12-31
-2,011,200 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,346,030 GBP2023-01-01 ~ 2023-12-31
1,211,912 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,730 GBP2023-01-01 ~ 2023-12-31
6,016 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,355,299 GBP2023-01-01 ~ 2023-12-31
1,217,291 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
5,410,868 GBP2023-12-31
4,486,595 GBP2022-12-31
3,749,603 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,371,065 GBP2023-01-01 ~ 2023-12-31
1,203,807 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-446,792 GBP2023-01-01 ~ 2023-12-31
-466,815 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,007,757 GBP2023-12-31
1,034,810 GBP2022-12-31
Fixed Assets - Investments
531,260 GBP2023-12-31
1,500 GBP2022-12-31
Fixed Assets
1,539,017 GBP2023-12-31
1,036,310 GBP2022-12-31
Total Inventories
1,052,905 GBP2023-12-31
938,783 GBP2022-12-31
Debtors
Current
5,388,131 GBP2023-12-31
4,924,189 GBP2022-12-31
Cash at bank and in hand
2,272,091 GBP2023-12-31
1,233,635 GBP2022-12-31
Current Assets
8,713,127 GBP2023-12-31
7,096,607 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,644,281 GBP2023-12-31
-3,435,913 GBP2022-12-31
Net Current Assets/Liabilities
4,068,846 GBP2023-12-31
3,660,694 GBP2022-12-31
Total Assets Less Current Liabilities
5,607,863 GBP2023-12-31
4,697,004 GBP2022-12-31
Net Assets/Liabilities
5,485,868 GBP2023-12-31
4,561,595 GBP2022-12-31
Equity
Called up share capital
18,000 GBP2023-12-31
18,000 GBP2022-12-31
Share premium
57,000 GBP2023-12-31
57,000 GBP2022-12-31
Equity
5,485,868 GBP2023-12-31
4,561,595 GBP2022-12-31
Wages/Salaries
4,543,918 GBP2023-01-01 ~ 2023-12-31
3,432,311 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
449,579 GBP2023-01-01 ~ 2023-12-31
364,714 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,283,378 GBP2023-01-01 ~ 2023-12-31
3,939,999 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
451,521 GBP2023-01-01 ~ 2023-12-31
299,980 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
109,344 GBP2023-01-01 ~ 2023-12-31
228,626 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
318,774 GBP2023-01-01 ~ 2023-12-31
231,285 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
283,916 GBP2023-12-31
283,916 GBP2022-12-31
Plant and equipment
570,825 GBP2023-12-31
535,618 GBP2022-12-31
Motor vehicles
119,746 GBP2023-12-31
119,746 GBP2022-12-31
Furniture and fittings
974,014 GBP2023-12-31
831,062 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,240,212 GBP2023-12-31
2,035,585 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
305,750 GBP2022-12-31
Motor vehicles
66,381 GBP2022-12-31
Furniture and fittings
529,490 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,000,775 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
58,613 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
16,885 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
121,479 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
231,680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
364,363 GBP2023-12-31
Motor vehicles
83,266 GBP2023-12-31
Furniture and fittings
650,969 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,232,455 GBP2023-12-31
Property, Plant & Equipment
Buildings
272,237 GBP2023-12-31
272,237 GBP2022-12-31
Plant and equipment
206,462 GBP2023-12-31
229,868 GBP2022-12-31
Motor vehicles
36,480 GBP2023-12-31
53,365 GBP2022-12-31
Furniture and fittings
323,045 GBP2023-12-31
301,572 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
1,070 GBP2022-12-31
Investments in Subsidiaries
531,260 GBP2023-12-31
1,500 GBP2022-12-31
Raw materials and consumables
1,052,905 GBP2023-12-31
938,783 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,604,560 GBP2023-12-31
1,984,055 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
635,876 GBP2023-12-31
803 GBP2022-12-31
Other Debtors
Current
312,321 GBP2023-12-31
411,913 GBP2022-12-31
Called-up share capital (not paid)
Current
1,482,356 GBP2023-12-31
1,515,550 GBP2022-12-31
Prepayments/Accrued Income
Current
1,353,018 GBP2023-12-31
1,011,868 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,082,966 GBP2023-12-31
957,363 GBP2022-12-31
Amounts owed to group undertakings
Current
1,500 GBP2023-12-31
1,500 GBP2022-12-31
Corporation Tax Payable
Current
47,310 GBP2023-12-31
49,564 GBP2022-12-31
Taxation/Social Security Payable
Current
181,849 GBP2023-12-31
147,297 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
1,442 GBP2022-12-31
Other Creditors
Current
166,513 GBP2023-12-31
5,635 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
486,475 GBP2023-12-31
480,866 GBP2022-12-31
Creditors
Current
4,644,281 GBP2023-12-31
3,435,913 GBP2022-12-31
Minimum gross finance lease payments owing
1,442 GBP2022-12-31
Net Deferred Tax Liability/Asset
121,995 GBP2023-12-31
135,409 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-13,414 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
121,995 GBP2023-12-31
135,409 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000 shares2023-12-31
15,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3,000 shares2023-12-31
3,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
315,222 GBP2023-12-31
134,573 GBP2022-12-31
Between one and five year
696,426 GBP2023-12-31
261,715 GBP2022-12-31
More than five year
21,720 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,011,648 GBP2023-12-31
418,008 GBP2022-12-31