28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Cost of Sales
-8,612,047 GBP2023-01-01 ~ 2023-12-31
-9,312,365 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,313,959 GBP2023-01-01 ~ 2023-12-31
-3,301,289 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,572 GBP2023-01-01 ~ 2023-12-31
189 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
221,786 GBP2023-01-01 ~ 2023-12-31
345,783 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
181,234 GBP2023-01-01 ~ 2023-12-31
324,792 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
58,648 GBP2023-12-31
68,276 GBP2022-12-31
Property, Plant & Equipment
1,772,006 GBP2023-12-31
2,055,667 GBP2022-12-31
Fixed Assets
1,830,654 GBP2023-12-31
2,123,943 GBP2022-12-31
Debtors
2,398,521 GBP2023-12-31
2,946,380 GBP2022-12-31
Cash at bank and in hand
84,157 GBP2023-12-31
24,694 GBP2022-12-31
Current Assets
4,476,300 GBP2023-12-31
5,804,834 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,724,453 GBP2023-12-31
-5,069,632 GBP2022-12-31
Net Current Assets/Liabilities
751,847 GBP2023-12-31
735,202 GBP2022-12-31
Total Assets Less Current Liabilities
2,582,501 GBP2023-12-31
2,859,145 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-582,232 GBP2023-12-31
-729,740 GBP2022-12-31
Net Assets/Liabilities
1,816,373 GBP2023-12-31
1,876,690 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,815,373 GBP2023-12-31
1,875,690 GBP2022-12-31
1,868,059 GBP2021-12-31
Equity
1,816,373 GBP2023-12-31
1,876,690 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
181,234 GBP2023-01-01 ~ 2023-12-31
324,792 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-317,161 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-241,551 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,800 GBP2023-01-01 ~ 2023-12-31
16,225 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1162023-01-01 ~ 2023-12-31
1322022-01-01 ~ 2022-12-31
Wages/Salaries
2,754,343 GBP2023-01-01 ~ 2023-12-31
2,817,530 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,707 GBP2023-01-01 ~ 2023-12-31
95,363 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,094,499 GBP2023-01-01 ~ 2023-12-31
3,146,618 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
54,029 GBP2023-01-01 ~ 2023-12-31
100,086 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-63,101 GBP2023-01-01 ~ 2023-12-31
19,633 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,156,882 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,098,234 GBP2023-12-31
1,088,606 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
9,628 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,212,687 GBP2023-12-31
1,212,687 GBP2022-12-31
Plant and equipment
2,601,850 GBP2023-12-31
2,633,684 GBP2022-12-31
Furniture and fittings
220,970 GBP2023-12-31
216,855 GBP2022-12-31
Motor vehicles
413,305 GBP2023-12-31
413,305 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,448,812 GBP2023-12-31
4,476,531 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-50,456 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-50,456 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
369,353 GBP2023-12-31
321,137 GBP2022-12-31
Plant and equipment
1,943,364 GBP2023-12-31
1,856,853 GBP2022-12-31
Furniture and fittings
131,853 GBP2023-12-31
114,103 GBP2022-12-31
Motor vehicles
232,236 GBP2023-12-31
128,771 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,676,806 GBP2023-12-31
2,420,864 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
48,216 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
133,038 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
17,750 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
103,465 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
302,469 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-46,527 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-46,527 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
843,334 GBP2023-12-31
891,550 GBP2022-12-31
Plant and equipment
658,486 GBP2023-12-31
776,831 GBP2022-12-31
Furniture and fittings
89,117 GBP2023-12-31
102,752 GBP2022-12-31
Motor vehicles
181,069 GBP2023-12-31
284,534 GBP2022-12-31
Finished Goods/Goods for Resale
211,199 GBP2023-12-31
669,666 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,257,574 GBP2023-12-31
2,119,595 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
930,482 GBP2023-12-31
723,255 GBP2022-12-31
Other Debtors
Current
14,938 GBP2023-12-31
1,887 GBP2022-12-31
Prepayments/Accrued Income
Current
195,527 GBP2023-12-31
96,306 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
0 GBP2023-12-31
5,337 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,398,521 GBP2023-12-31
2,946,380 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,394,088 GBP2023-12-31
1,954,900 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
168,971 GBP2023-12-31
203,706 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,634,617 GBP2023-12-31
2,255,005 GBP2022-12-31
Corporation Tax Payable
Current
105,390 GBP2023-12-31
1,355 GBP2022-12-31
Other Taxation & Social Security Payable
Current
177,298 GBP2023-12-31
295,437 GBP2022-12-31
Other Creditors
Current
120,000 GBP2023-12-31
99,303 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
124,089 GBP2023-12-31
259,926 GBP2022-12-31
Creditors
Current
3,724,453 GBP2023-12-31
5,069,632 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
449,265 GBP2023-12-31
428,571 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
132,967 GBP2023-12-31
301,169 GBP2022-12-31
Creditors
Non-current
582,232 GBP2023-12-31
729,740 GBP2022-12-31
Bank Borrowings
689,755 GBP2023-12-31
910,571 GBP2022-12-31
Bank Overdrafts
1,153,598 GBP2023-12-31
1,472,900 GBP2022-12-31
Total Borrowings
1,843,353 GBP2023-12-31
2,383,471 GBP2022-12-31
Current
1,394,088 GBP2023-12-31
1,954,900 GBP2022-12-31
Non-current
449,265 GBP2023-12-31
428,571 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
168,971 GBP2023-12-31
203,706 GBP2022-12-31
Minimum gross finance lease payments owing
301,938 GBP2023-12-31
504,875 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,496 GBP2023-12-31
73,846 GBP2022-12-31
Between two and five year
236,157 GBP2023-12-31
224,005 GBP2022-12-31
More than five year
109,083 GBP2023-12-31
147,583 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
460,736 GBP2023-12-31
445,434 GBP2022-12-31