28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Administrative Expenses
-3,553,969 GBP2024-01-01 ~ 2024-12-31
-3,313,959 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,604 GBP2024-01-01 ~ 2024-12-31
1,572 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-47,351 GBP2024-01-01 ~ 2024-12-31
221,786 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-44,392 GBP2024-01-01 ~ 2024-12-31
181,234 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
52,520 GBP2024-12-31
58,648 GBP2023-12-31
Other
17,044 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
69,564 GBP2024-12-31
58,648 GBP2023-12-31
Property, Plant & Equipment
1,796,388 GBP2024-12-31
1,772,006 GBP2023-12-31
Fixed Assets
1,865,952 GBP2024-12-31
1,830,654 GBP2023-12-31
Debtors
2,538,255 GBP2024-12-31
2,398,521 GBP2023-12-31
Cash at bank and in hand
102,158 GBP2024-12-31
84,157 GBP2023-12-31
Current Assets
4,152,917 GBP2024-12-31
4,476,300 GBP2023-12-31
Net Current Assets/Liabilities
284,994 GBP2024-12-31
751,847 GBP2023-12-31
Total Assets Less Current Liabilities
2,150,946 GBP2024-12-31
2,582,501 GBP2023-12-31
Net Assets/Liabilities
1,529,327 GBP2024-12-31
1,816,373 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,528,327 GBP2024-12-31
1,815,373 GBP2023-12-31
1,875,690 GBP2022-12-31
Equity
1,529,327 GBP2024-12-31
1,816,373 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-44,392 GBP2024-01-01 ~ 2024-12-31
181,234 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-241,551 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-242,654 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
23,800 GBP2024-01-01 ~ 2024-12-31
17,800 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1042024-01-01 ~ 2024-12-31
1162023-01-01 ~ 2023-12-31
Wages/Salaries
2,666,146 GBP2024-01-01 ~ 2024-12-31
2,754,343 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,791 GBP2024-01-01 ~ 2024-12-31
109,707 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,996,325 GBP2024-01-01 ~ 2024-12-31
3,094,499 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
51,301 GBP2024-01-01 ~ 2024-12-31
54,029 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,300 GBP2024-01-01 ~ 2024-12-31
-63,101 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,156,882 GBP2024-12-31
1,156,882 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
17,044 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Gross Cost
1,173,926 GBP2024-12-31
1,156,882 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,104,362 GBP2024-12-31
1,098,234 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,104,362 GBP2024-12-31
1,098,234 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
6,128 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,128 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
17,044 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,212,687 GBP2023-12-31
Plant and equipment
2,909,249 GBP2024-12-31
2,601,850 GBP2023-12-31
Furniture and fittings
222,043 GBP2024-12-31
220,970 GBP2023-12-31
Motor vehicles
413,305 GBP2024-12-31
413,305 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,757,284 GBP2024-12-31
4,448,812 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-7,950 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-7,950 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,212,687 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,072,624 GBP2024-12-31
1,943,364 GBP2023-12-31
Furniture and fittings
149,864 GBP2024-12-31
131,853 GBP2023-12-31
Motor vehicles
320,841 GBP2024-12-31
232,236 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,960,896 GBP2024-12-31
2,676,806 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
48,214 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
137,210 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
18,011 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
88,605 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
292,040 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-7,950 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,950 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
417,567 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
795,120 GBP2024-12-31
Plant and equipment
836,625 GBP2024-12-31
658,486 GBP2023-12-31
Furniture and fittings
72,179 GBP2024-12-31
89,117 GBP2023-12-31
Motor vehicles
92,464 GBP2024-12-31
181,069 GBP2023-12-31
Owned/Freehold, Land and buildings
843,334 GBP2023-12-31
Finished Goods/Goods for Resale
131,011 GBP2024-12-31
211,199 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,362,090 GBP2024-12-31
1,257,574 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,084,482 GBP2024-12-31
930,482 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
14,938 GBP2023-12-31
Prepayments/Accrued Income
Current
91,683 GBP2024-12-31
195,527 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,538,255 GBP2024-12-31
2,398,521 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,667,273 GBP2024-12-31
1,394,088 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
148,169 GBP2024-12-31
168,971 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,517,380 GBP2024-12-31
1,634,617 GBP2023-12-31
Corporation Tax Payable
Current
79,979 GBP2024-12-31
105,390 GBP2023-12-31
Other Taxation & Social Security Payable
Current
317,332 GBP2024-12-31
177,298 GBP2023-12-31
Other Creditors
Current
55,591 GBP2024-12-31
120,000 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
82,199 GBP2024-12-31
124,089 GBP2023-12-31
Creditors
Current
3,867,923 GBP2024-12-31
3,724,453 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
208,775 GBP2024-12-31
449,265 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
207,185 GBP2024-12-31
132,967 GBP2023-12-31
Creditors
Non-current
415,960 GBP2024-12-31
582,232 GBP2023-12-31
Bank Borrowings
449,265 GBP2024-12-31
689,755 GBP2023-12-31
Bank Overdrafts
1,426,783 GBP2024-12-31
1,153,598 GBP2023-12-31
Total Borrowings
1,876,048 GBP2024-12-31
1,843,353 GBP2023-12-31
Current
1,667,273 GBP2024-12-31
1,394,088 GBP2023-12-31
Non-current
208,775 GBP2024-12-31
449,265 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
148,169 GBP2024-12-31
168,971 GBP2023-12-31
Minimum gross finance lease payments owing
355,354 GBP2024-12-31
301,938 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
86,650 GBP2024-12-31
115,496 GBP2023-12-31
Between two and five year
41,117 GBP2024-12-31
236,157 GBP2023-12-31
More than five year
0 GBP2024-12-31
109,083 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
127,767 GBP2024-12-31
460,736 GBP2023-12-31