28290 - Manufacture Of Other General-purpose Machinery N.e.c.
Cost of Sales
-8,606,677 GBP2024-01-01 ~ 2024-12-31
-10,435,008 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,993,839 GBP2024-01-01 ~ 2024-12-31
-2,469,260 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,401 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,020,135 GBP2024-01-01 ~ 2024-12-31
2,113,956 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
890,784 GBP2024-01-01 ~ 2024-12-31
1,812,793 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,541,237 GBP2024-12-31
4,650,453 GBP2023-12-31
2,837,660 GBP2022-12-31
Property, Plant & Equipment
390,641 GBP2024-12-31
296,173 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
390,741 GBP2024-12-31
296,273 GBP2023-12-31
Debtors
4,164,237 GBP2024-12-31
2,425,017 GBP2023-12-31
Cash at bank and in hand
1,228,018 GBP2024-12-31
1,544,248 GBP2023-12-31
Current Assets
8,601,159 GBP2024-12-31
6,898,830 GBP2023-12-31
Net Current Assets/Liabilities
5,307,446 GBP2024-12-31
4,378,479 GBP2023-12-31
Total Assets Less Current Liabilities
5,698,187 GBP2024-12-31
4,674,752 GBP2023-12-31
Net Assets/Liabilities
5,541,238 GBP2024-12-31
4,650,454 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
Equity
5,541,238 GBP2024-12-31
4,650,454 GBP2023-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
382024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Wages/Salaries
2,146,971 GBP2024-01-01 ~ 2024-12-31
1,888,890 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
100,902 GBP2024-01-01 ~ 2024-12-31
76,264 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,507,102 GBP2024-01-01 ~ 2024-12-31
2,189,105 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
503,116 GBP2024-01-01 ~ 2024-12-31
504,071 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,350 GBP2024-01-01 ~ 2024-12-31
-7,873 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
140,824 GBP2024-12-31
140,824 GBP2023-12-31
Plant and equipment
99,999 GBP2024-12-31
99,999 GBP2023-12-31
Furniture and fittings
199,904 GBP2024-12-31
199,904 GBP2023-12-31
Motor vehicles
538,673 GBP2024-12-31
425,964 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
979,400 GBP2024-12-31
866,691 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-143,261 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-143,261 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
75,614 GBP2024-12-31
68,707 GBP2023-12-31
Plant and equipment
79,297 GBP2024-12-31
64,883 GBP2023-12-31
Furniture and fittings
188,909 GBP2024-12-31
179,460 GBP2023-12-31
Motor vehicles
244,939 GBP2024-12-31
257,467 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
588,759 GBP2024-12-31
570,517 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,907 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
14,414 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
9,449 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
99,418 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
130,188 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-111,946 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-111,946 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
65,210 GBP2024-12-31
72,117 GBP2023-12-31
Plant and equipment
20,702 GBP2024-12-31
35,116 GBP2023-12-31
Furniture and fittings
10,995 GBP2024-12-31
20,443 GBP2023-12-31
Motor vehicles
293,734 GBP2024-12-31
168,497 GBP2023-12-31
Finished Goods/Goods for Resale
2,301,846 GBP2024-12-31
2,002,679 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,654,185 GBP2024-12-31
1,897,267 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2024-12-31
372,815 GBP2023-12-31
Other Debtors
Current
2,425,807 GBP2024-12-31
106,765 GBP2023-12-31
Prepayments/Accrued Income
Current
84,245 GBP2024-12-31
48,170 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
46,328 GBP2024-12-31
116,274 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,457,051 GBP2024-12-31
1,738,896 GBP2023-12-31
Amounts owed to group undertakings
Current
163,877 GBP2024-12-31
6,991 GBP2023-12-31
Corporation Tax Payable
Current
80,767 GBP2024-12-31
309,036 GBP2023-12-31
Other Taxation & Social Security Payable
Current
177,820 GBP2024-12-31
94,183 GBP2023-12-31
Other Creditors
Current
1,094,481 GBP2024-12-31
20,112 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
273,389 GBP2024-12-31
234,859 GBP2023-12-31
Creditors
Current
3,293,713 GBP2024-12-31
2,520,351 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
103,694 GBP2024-12-31
3,392 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
46,328 GBP2024-12-31
116,274 GBP2023-12-31
Minimum gross finance lease payments owing
150,022 GBP2024-12-31
119,666 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 shares2024-12-31
1 shares2023-12-31