28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
(expand)Turnover/Revenue
8,440,100 GBP2024-01-01 ~ 2024-12-31
8,597,423 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,203,816 GBP2024-01-01 ~ 2024-12-31
-5,617,028 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,236,284 GBP2024-01-01 ~ 2024-12-31
2,980,395 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,430,624 GBP2024-01-01 ~ 2024-12-31
-2,515,527 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
805,660 GBP2024-01-01 ~ 2024-12-31
464,868 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
746,193 GBP2024-01-01 ~ 2024-12-31
396,282 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
667,146 GBP2024-01-01 ~ 2024-12-31
368,075 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
42,428 GBP2024-12-31
51,465 GBP2023-12-31
Property, Plant & Equipment
1,364,423 GBP2024-12-31
1,466,062 GBP2023-12-31
Fixed Assets
1,406,851 GBP2024-12-31
1,517,527 GBP2023-12-31
Total Inventories
1,400,201 GBP2024-12-31
1,660,272 GBP2023-12-31
Debtors
Current
2,129,398 GBP2024-12-31
3,606,162 GBP2023-12-31
Cash at bank and in hand
2,586,543 GBP2024-12-31
665,311 GBP2023-12-31
Current Assets
6,116,142 GBP2024-12-31
5,931,745 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,562,249 GBP2024-12-31
-2,911,379 GBP2023-12-31
Net Current Assets/Liabilities
3,553,893 GBP2024-12-31
3,020,366 GBP2023-12-31
Total Assets Less Current Liabilities
4,960,744 GBP2024-12-31
4,537,893 GBP2023-12-31
Net Assets/Liabilities
4,426,716 GBP2024-12-31
3,759,570 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Capital redemption reserve
6 GBP2024-12-31
6 GBP2023-12-31
6 GBP2023-01-01
Retained earnings (accumulated losses)
4,426,610 GBP2024-12-31
3,759,464 GBP2023-12-31
3,391,389 GBP2023-01-01
Equity
4,426,716 GBP2024-12-31
3,759,570 GBP2023-12-31
3,391,495 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
667,146 GBP2024-01-01 ~ 2024-12-31
368,075 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
667,146 GBP2024-01-01 ~ 2024-12-31
368,075 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
667,146 GBP2024-01-01 ~ 2024-12-31
368,075 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
14,200 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,373,741 GBP2024-01-01 ~ 2024-12-31
2,329,754 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
259,141 GBP2024-01-01 ~ 2024-12-31
242,861 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,680,683 GBP2024-01-01 ~ 2024-12-31
2,626,557 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
318,226 GBP2024-01-01 ~ 2024-12-31
267,438 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-43,765 GBP2024-01-01 ~ 2024-12-31
-51,007 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
186,548 GBP2024-01-01 ~ 2024-12-31
93,126 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,325 GBP2024-12-31
2,325 GBP2023-12-31
Computer software
140,665 GBP2024-12-31
136,715 GBP2023-12-31
Goodwill
350,000 GBP2024-12-31
350,000 GBP2023-12-31
Intangible Assets - Gross Cost
492,990 GBP2024-12-31
489,040 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,821 GBP2024-12-31
1,821 GBP2023-12-31
Goodwill
350,000 GBP2024-12-31
350,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
450,562 GBP2024-12-31
437,575 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
12,987 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
504 GBP2024-12-31
504 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
824,594 GBP2024-12-31
824,594 GBP2023-12-31
Plant and equipment
977,658 GBP2024-12-31
973,168 GBP2023-12-31
Motor vehicles
594,274 GBP2024-12-31
638,461 GBP2023-12-31
Furniture and fittings
292,850 GBP2024-12-31
219,128 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,689,376 GBP2024-12-31
2,655,351 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-44,187 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-44,187 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
695,669 GBP2023-12-31
Motor vehicles
361,956 GBP2023-12-31
Furniture and fittings
131,664 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,189,289 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
70,310 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
65,066 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
162,425 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-26,761 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-26,761 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
765,979 GBP2024-12-31
Motor vehicles
400,261 GBP2024-12-31
Furniture and fittings
158,713 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,324,953 GBP2024-12-31
Property, Plant & Equipment
Buildings
824,594 GBP2024-12-31
824,594 GBP2023-12-31
Plant and equipment
211,679 GBP2024-12-31
277,499 GBP2023-12-31
Motor vehicles
194,013 GBP2024-12-31
276,505 GBP2023-12-31
Furniture and fittings
134,137 GBP2024-12-31
87,464 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
122,955 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
163,940 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
75,748 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
115,697 GBP2023-12-31
Under hire purchased contracts or finance leases
206,682 GBP2024-12-31
290,276 GBP2023-12-31
Raw materials and consumables
1,400,201 GBP2024-12-31
1,660,272 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
660,609 GBP2024-12-31
1,531,374 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
333,581 GBP2024-12-31
472,874 GBP2023-12-31
Other Debtors
Current
517,028 GBP2024-12-31
965,770 GBP2023-12-31
Prepayments/Accrued Income
Current
600,630 GBP2024-12-31
636,144 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
17,550 GBP2024-12-31
Cash and Cash Equivalents
2,586,543 GBP2024-12-31
665,311 GBP2023-12-31
Bank Borrowings
Current
129,065 GBP2024-12-31
110,229 GBP2023-12-31
Trade Creditors/Trade Payables
Current
588,634 GBP2024-12-31
1,400,439 GBP2023-12-31
Corporation Tax Payable
Current
314,360 GBP2024-12-31
162,336 GBP2023-12-31
Taxation/Social Security Payable
Current
289,147 GBP2024-12-31
174,098 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
51,424 GBP2024-12-31
182,575 GBP2023-12-31
Other Creditors
Current
8,527 GBP2024-12-31
9,424 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,181,092 GBP2024-12-31
872,278 GBP2023-12-31
Creditors
Current
2,562,249 GBP2024-12-31
2,911,379 GBP2023-12-31
Bank Borrowings
Non-current
464,219 GBP2024-12-31
607,400 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
9,095 GBP2024-12-31
66,444 GBP2023-12-31
Creditors
Non-current
473,314 GBP2024-12-31
673,844 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
129,065 GBP2024-12-31
110,229 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
129,065 GBP2024-12-31
110,229 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
110,996 GBP2023-12-31
Non-current, Between two and five year
102,198 GBP2024-12-31
Between two and five year, Non-current
140,600 GBP2023-12-31
Total Borrowings
593,284 GBP2024-12-31
717,629 GBP2023-12-31
Minimum gross finance lease payments owing
60,519 GBP2024-12-31
249,328 GBP2023-12-31
Net Deferred Tax Liability/Asset
-60,714 GBP2024-12-31
-104,479 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
43,765 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-90,154 GBP2024-12-31
-127,447 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31