28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Class 3 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
7,533,779 GBP2023-01-01 ~ 2023-12-31
2,836,214 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
5,286,365 GBP2023-01-01 ~ 2023-12-31
2,662,593 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,247,414 GBP2023-01-01 ~ 2023-12-31
173,621 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,952,939 GBP2023-01-01 ~ 2023-12-31
2,076,929 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
425,941 GBP2023-01-01 ~ 2023-12-31
-1,811,567 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,383 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
57,434 GBP2023-01-01 ~ 2023-12-31
146,669 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
373,890 GBP2023-01-01 ~ 2023-12-31
-1,958,236 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-123,692 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
497,582 GBP2023-01-01 ~ 2023-12-31
-1,958,236 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
497,582 GBP2023-01-01 ~ 2023-12-31
-1,958,236 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
252,984 GBP2023-12-31
111,900 GBP2022-12-31
Property, Plant & Equipment
43,133 GBP2023-12-31
51,348 GBP2022-12-31
Fixed Assets - Investments
33,000 GBP2023-12-31
33,000 GBP2022-12-31
Fixed Assets
329,117 GBP2023-12-31
196,248 GBP2022-12-31
Total Inventories
323,231 GBP2023-12-31
1,023,231 GBP2022-12-31
Debtors
5,173,424 GBP2023-12-31
4,313,234 GBP2022-12-31
Cash at bank and in hand
1,544,216 GBP2023-12-31
93,458 GBP2022-12-31
Current Assets
7,040,871 GBP2023-12-31
5,429,923 GBP2022-12-31
Creditors
Current
4,363,040 GBP2023-12-31
2,677,090 GBP2022-12-31
Net Current Assets/Liabilities
2,677,831 GBP2023-12-31
2,752,833 GBP2022-12-31
Total Assets Less Current Liabilities
3,006,948 GBP2023-12-31
2,949,081 GBP2022-12-31
Net Assets/Liabilities
2,879,531 GBP2023-12-31
2,381,949 GBP2022-12-31
Equity
Share premium
176,672 GBP2023-12-31
176,672 GBP2022-12-31
Retained earnings (accumulated losses)
2,700,727 GBP2023-12-31
2,203,145 GBP2022-12-31
Equity
2,879,531 GBP2023-12-31
2,381,949 GBP2022-12-31
Wages/Salaries
1,287,706 GBP2023-01-01 ~ 2023-12-31
1,351,420 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
142,511 GBP2023-01-01 ~ 2023-12-31
161,107 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
217,452 GBP2023-01-01 ~ 2023-12-31
130,348 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,647,669 GBP2023-01-01 ~ 2023-12-31
1,642,875 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
262023-01-01 ~ 2023-12-31
262022-01-01 ~ 2022-12-31
Director Remuneration
201,105 GBP2023-01-01 ~ 2023-12-31
205,526 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,404 GBP2023-01-01 ~ 2023-12-31
34,396 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,000 GBP2023-01-01 ~ 2023-12-31
9,750 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
71,039 GBP2023-01-01 ~ 2023-12-31
-372,065 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
118,000 GBP2023-12-31
118,000 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
545,470 GBP2023-12-31
545,470 GBP2022-12-31
Development expenditure
680,345 GBP2023-12-31
525,674 GBP2022-12-31
Intangible Assets - Gross Cost
1,343,815 GBP2023-12-31
1,189,144 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
118,000 GBP2023-12-31
118,000 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
544,470 GBP2023-12-31
543,270 GBP2022-12-31
Development expenditure
428,361 GBP2023-12-31
415,974 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,090,831 GBP2023-12-31
1,077,244 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,200 GBP2023-01-01 ~ 2023-12-31
Development expenditure
12,387 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
13,587 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,000 GBP2023-12-31
2,200 GBP2022-12-31
Development expenditure
251,984 GBP2023-12-31
109,700 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
565,884 GBP2023-12-31
565,884 GBP2022-12-31
Furniture and fittings
149,028 GBP2023-12-31
149,028 GBP2022-12-31
Motor vehicles
68,464 GBP2023-12-31
68,464 GBP2022-12-31
Computers
162,622 GBP2023-12-31
152,317 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
945,998 GBP2023-12-31
935,693 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
565,884 GBP2023-12-31
565,884 GBP2022-12-31
Furniture and fittings
149,028 GBP2023-12-31
149,028 GBP2022-12-31
Motor vehicles
34,232 GBP2023-12-31
17,116 GBP2022-12-31
Computers
153,721 GBP2023-12-31
152,317 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
902,865 GBP2023-12-31
884,345 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
17,116 GBP2023-01-01 ~ 2023-12-31
Computers
1,404 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
18,520 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
34,232 GBP2023-12-31
51,348 GBP2022-12-31
Computers
8,901 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
17,116 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
34,232 GBP2023-12-31
51,348 GBP2022-12-31
Finished Goods
323,231 GBP2023-12-31
1,023,231 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,446,343 GBP2023-12-31
784,001 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,485,931 GBP2023-12-31
3,366,281 GBP2022-12-31
Other Debtors
Current
123,692 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
659 GBP2022-12-31
Prepayments
Current
117,458 GBP2023-12-31
162,293 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,173,424 GBP2023-12-31
4,313,234 GBP2022-12-31
Other Remaining Borrowings
Current
514,218 GBP2023-12-31
725,135 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
6,992 GBP2023-12-31
6,861 GBP2022-12-31
Trade Creditors/Trade Payables
Current
227,136 GBP2023-12-31
671,810 GBP2022-12-31
Amounts owed to group undertakings
Current
87,992 GBP2023-12-31
50,842 GBP2022-12-31
Other Taxation & Social Security Payable
Current
363,926 GBP2023-12-31
522,170 GBP2022-12-31
Accrued Liabilities
Current
229,460 GBP2023-12-31
188,767 GBP2022-12-31
Other Remaining Borrowings
Non-current
41,667 GBP2023-12-31
446,707 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
33,433 GBP2023-12-31
40,425 GBP2022-12-31
Between one and five year, hire purchase agreements
33,433 GBP2023-12-31
40,425 GBP2022-12-31
hire purchase agreements
40,425 GBP2023-12-31
47,286 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
219,028 GBP2023-12-31
135,848 GBP2022-12-31
Between one and five year
765,600 GBP2023-12-31
8,067 GBP2022-12-31
All periods
984,628 GBP2023-12-31
143,915 GBP2022-12-31
Total Borrowings
Secured
596,310 GBP2023-12-31
1,219,128 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
112,567 shares2023-12-31
Class 3 ordinary share
100,643 shares2023-12-31