28290 - Manufacture Of Other General-purpose Machinery N.e.c.
Distribution Costs
-293,802 GBP2024-01-01 ~ 2024-12-31
-283,902 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,267,414 GBP2024-01-01 ~ 2024-12-31
-3,673,468 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-226,525 GBP2024-01-01 ~ 2024-12-31
-325,391 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-226,525 GBP2024-01-01 ~ 2024-12-31
-325,391 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,471,060 GBP2024-12-31
1,697,585 GBP2023-12-31
2,022,976 GBP2022-12-31
Intangible Assets
Other
782,991 GBP2024-12-31
619,425 GBP2023-12-31
Property, Plant & Equipment
1,115,667 GBP2024-12-31
1,083,504 GBP2023-12-31
Fixed Assets - Investments
500 GBP2024-12-31
500 GBP2023-12-31
Fixed Assets
1,899,158 GBP2024-12-31
1,703,429 GBP2023-12-31
Debtors
2,980,279 GBP2024-12-31
2,466,564 GBP2023-12-31
Cash at bank and in hand
351,709 GBP2024-12-31
819,258 GBP2023-12-31
Current Assets
4,845,728 GBP2024-12-31
4,945,376 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,008,917 GBP2024-12-31
Net Current Assets/Liabilities
-163,189 GBP2024-12-31
206,612 GBP2023-12-31
Total Assets Less Current Liabilities
1,735,969 GBP2024-12-31
1,910,041 GBP2023-12-31
Net Assets/Liabilities
1,571,155 GBP2024-12-31
1,797,680 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Share premium
99,995 GBP2024-12-31
99,995 GBP2023-12-31
Equity
1,571,155 GBP2024-12-31
1,797,680 GBP2023-12-31
Audit Fees/Expenses
57,809 GBP2024-01-01 ~ 2024-12-31
24,304 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
652024-01-01 ~ 2024-12-31
532023-01-01 ~ 2023-12-31
Wages/Salaries
2,376,759 GBP2024-01-01 ~ 2024-12-31
2,046,129 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
171,451 GBP2024-01-01 ~ 2024-12-31
140,812 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,818,450 GBP2024-01-01 ~ 2024-12-31
2,413,371 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
619,293 GBP2024-01-01 ~ 2024-12-31
596,167 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,060,983 GBP2024-12-31
835,524 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
277,992 GBP2024-12-31
216,099 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
61,893 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
782,991 GBP2024-12-31
619,425 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
22,328 GBP2024-12-31
22,328 GBP2023-12-31
Plant and equipment
2,437,533 GBP2024-12-31
2,267,305 GBP2023-12-31
Motor vehicles
229,040 GBP2024-12-31
188,808 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,688,901 GBP2024-12-31
2,478,441 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-10,050 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-10,050 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
19,826 GBP2024-12-31
16,578 GBP2023-12-31
Plant and equipment
1,469,539 GBP2024-12-31
1,343,689 GBP2023-12-31
Motor vehicles
83,869 GBP2024-12-31
34,670 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,573,234 GBP2024-12-31
1,394,937 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,248 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
125,850 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
49,199 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
178,297 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
2,502 GBP2024-12-31
5,750 GBP2023-12-31
Plant and equipment
967,994 GBP2024-12-31
923,616 GBP2023-12-31
Motor vehicles
145,171 GBP2024-12-31
154,138 GBP2023-12-31
Finished Goods/Goods for Resale
1,513,740 GBP2024-12-31
1,659,554 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,921,321 GBP2024-12-31
1,656,396 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
63,473 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
56,994 GBP2023-12-31
Prepayments/Accrued Income
Current
77,308 GBP2024-12-31
94,029 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,980,279 GBP2024-12-31
Amounts falling due within one year, Current
2,466,564 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
70,818 GBP2024-12-31
44,344 GBP2023-12-31
Other Remaining Borrowings
Current
1,177,768 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,344,748 GBP2024-12-31
1,441,019 GBP2023-12-31
Amounts owed to group undertakings
Current
1,834,514 GBP2024-12-31
3,014,431 GBP2023-12-31
Other Taxation & Social Security Payable
Current
480,762 GBP2024-12-31
72,016 GBP2023-12-31
Other Creditors
Current
0 GBP2024-12-31
125,487 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
100,307 GBP2024-12-31
41,467 GBP2023-12-31
Creditors
Current
5,008,917 GBP2024-12-31
4,738,764 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
164,814 GBP2024-12-31
112,361 GBP2023-12-31
Total Borrowings
Current
1,177,768 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
70,818 GBP2024-12-31
44,344 GBP2023-12-31
Minimum gross finance lease payments owing
235,632 GBP2024-12-31
156,705 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
0 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31