28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Please be reminded the displayed account data is older than 4 years hence might not reflect current company status.
Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
9,710,814 GBP2021-01-01 ~ 2021-12-31
7,552,478 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-7,189,167 GBP2021-01-01 ~ 2021-12-31
-5,266,510 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
2,521,647 GBP2021-01-01 ~ 2021-12-31
2,285,968 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-2,229,475 GBP2021-01-01 ~ 2021-12-31
-2,029,551 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
439,070 GBP2021-01-01 ~ 2021-12-31
288,632 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
414,387 GBP2021-01-01 ~ 2021-12-31
268,721 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
363,928 GBP2021-01-01 ~ 2021-12-31
241,904 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
363,928 GBP2021-01-01 ~ 2021-12-31
241,904 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
267,278 GBP2021-12-31
74,843 GBP2020-12-31
Property, Plant & Equipment
202,264 GBP2021-12-31
293,298 GBP2020-12-31
Fixed Assets
469,542 GBP2021-12-31
368,141 GBP2020-12-31
Total Inventories
2,232,340 GBP2021-12-31
2,453,038 GBP2020-12-31
Debtors
5,327,511 GBP2021-12-31
5,146,815 GBP2020-12-31
Cash at bank and in hand
1,106,889 GBP2021-12-31
375,717 GBP2020-12-31
Current Assets
8,666,740 GBP2021-12-31
7,975,570 GBP2020-12-31
Net Current Assets/Liabilities
3,781,072 GBP2021-12-31
3,603,672 GBP2020-12-31
Total Assets Less Current Liabilities
4,250,614 GBP2021-12-31
3,971,813 GBP2020-12-31
Creditors
Non-current
-420,000 GBP2021-12-31
-540,000 GBP2020-12-31
Net Assets/Liabilities
3,632,296 GBP2021-12-31
3,268,368 GBP2020-12-31
Equity
Called up share capital
300,000 GBP2021-12-31
300,000 GBP2020-12-31
300,000 GBP2019-12-31
Share premium
608,784 GBP2021-12-31
608,784 GBP2020-12-31
608,784 GBP2019-12-31
Retained earnings (accumulated losses)
2,723,512 GBP2021-12-31
2,359,584 GBP2020-12-31
2,117,680 GBP2019-12-31
Equity
3,632,296 GBP2021-12-31
3,268,368 GBP2020-12-31
3,026,464 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
363,928 GBP2021-01-01 ~ 2021-12-31
241,904 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
2,154,189 GBP2021-01-01 ~ 2021-12-31
1,933,297 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
58,894 GBP2021-01-01 ~ 2021-12-31
52,098 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
152,588 GBP2021-01-01 ~ 2021-12-31
141,846 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,365,671 GBP2021-01-01 ~ 2021-12-31
2,127,241 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
592021-01-01 ~ 2021-12-31
562020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
132,746 GBP2021-01-01 ~ 2021-12-31
125,766 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
77,004 GBP2021-01-01 ~ 2021-12-31
37,935 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
78,734 GBP2021-01-01 ~ 2021-12-31
51,057 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
63,415 GBP2021-12-31
63,415 GBP2020-12-31
Patents/Trademarks/Licences/Concessions
3,894 GBP2021-12-31
3,894 GBP2020-12-31
Development expenditure
865,839 GBP2021-12-31
775,073 GBP2020-12-31
Computer software
211,962 GBP2021-12-31
72,949 GBP2020-12-31
Intangible Assets - Gross Cost
1,145,110 GBP2021-12-31
915,331 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
63,415 GBP2021-12-31
63,415 GBP2020-12-31
Patents/Trademarks/Licences/Concessions
3,894 GBP2021-12-31
3,894 GBP2020-12-31
Development expenditure
795,271 GBP2021-12-31
773,179 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
877,832 GBP2021-12-31
840,488 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
22,092 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
37,344 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Development expenditure
70,568 GBP2021-12-31
1,894 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
502,537 GBP2021-12-31
595,343 GBP2020-12-31
Plant and equipment
787,183 GBP2021-12-31
756,895 GBP2020-12-31
Furniture and fittings
58,615 GBP2021-12-31
149,566 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,449 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-90,951 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
476,466 GBP2021-12-31
507,476 GBP2020-12-31
Plant and equipment
651,287 GBP2021-12-31
610,449 GBP2020-12-31
Furniture and fittings
48,890 GBP2021-12-31
132,030 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
56,033 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
43,160 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
7,096 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,322 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-90,236 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Improvements to leasehold property
26,071 GBP2021-12-31
87,867 GBP2020-12-31
Plant and equipment
135,896 GBP2021-12-31
146,446 GBP2020-12-31
Furniture and fittings
9,725 GBP2021-12-31
17,536 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
9,719 GBP2021-12-31
9,719 GBP2020-12-31
Computers
431,494 GBP2021-12-31
415,968 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,789,548 GBP2021-12-31
1,927,491 GBP2020-12-31
Property, Plant & Equipment - Disposals
Computers
-54 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-186,260 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
9,719 GBP2021-12-31
9,719 GBP2020-12-31
Computers
400,922 GBP2021-12-31
374,519 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,587,284 GBP2021-12-31
1,634,193 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
26,457 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
132,746 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-54 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-179,655 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Computers
30,572 GBP2021-12-31
41,449 GBP2020-12-31
Value of work in progress
474,850 GBP2021-12-31
795,438 GBP2020-12-31
Finished Goods
1,757,490 GBP2021-12-31
1,657,600 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,347,930 GBP2021-12-31
945,066 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
1,156,284 GBP2021-12-31
938,866 GBP2020-12-31
Other Debtors
Current
248,359 GBP2021-12-31
97,694 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
7,035 GBP2020-12-31
Prepayments/Accrued Income
Current
2,401,744 GBP2021-12-31
2,914,588 GBP2020-12-31
Prepayments
Current
173,194 GBP2021-12-31
243,566 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
5,327,511 GBP2021-12-31
5,146,815 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
120,000 GBP2021-12-31
60,000 GBP2020-12-31
Trade Creditors/Trade Payables
Current
429,849 GBP2021-12-31
468,464 GBP2020-12-31
Amounts owed to group undertakings
Current
355,153 GBP2021-12-31
607,397 GBP2020-12-31
Corporation Tax Payable
Current
71,199 GBP2021-12-31
39,220 GBP2020-12-31
Other Creditors
Current
239,923 GBP2021-12-31
801,914 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
3,669,544 GBP2021-12-31
2,394,903 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
420,000 GBP2021-12-31
540,000 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
120,000 GBP2021-12-31
60,000 GBP2020-12-31
Between two and five year, Non-current
300,000 GBP2021-12-31
360,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
184,403 GBP2021-12-31
184,403 GBP2020-12-31
Between one and five year
184,401 GBP2021-12-31
368,804 GBP2020-12-31
All periods
368,804 GBP2021-12-31
553,207 GBP2020-12-31
Bank Borrowings
Secured
540,000 GBP2021-12-31
600,000 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
25,898 GBP2021-12-31
47,490 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
25,898 GBP2021-12-31
47,490 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300,000 shares2021-12-31