28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
(expand)Gross Profit/Loss
2,980,395 GBP2023-01-01 ~ 2023-12-31
4,689,818 GBP2021-09-01 ~ 2022-12-31
Administrative Expenses
-2,515,527 GBP2023-01-01 ~ 2023-12-31
-4,170,582 GBP2021-09-01 ~ 2022-12-31
Operating Profit/Loss
464,868 GBP2023-01-01 ~ 2023-12-31
535,169 GBP2021-09-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
396,282 GBP2023-01-01 ~ 2023-12-31
475,901 GBP2021-09-01 ~ 2022-12-31
Profit/Loss
368,075 GBP2023-01-01 ~ 2023-12-31
445,065 GBP2021-09-01 ~ 2022-12-31
Intangible Assets
51,465 GBP2023-12-31
58,112 GBP2022-12-31
Property, Plant & Equipment
1,466,062 GBP2023-12-31
1,571,808 GBP2022-12-31
Fixed Assets
1,517,527 GBP2023-12-31
1,629,920 GBP2022-12-31
Total Inventories
1,660,272 GBP2023-12-31
950,310 GBP2022-12-31
Debtors
Current
3,606,162 GBP2023-12-31
3,795,458 GBP2022-12-31
Cash at bank and in hand
665,311 GBP2023-12-31
802,791 GBP2022-12-31
Current Assets
5,931,745 GBP2023-12-31
5,548,559 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,911,379 GBP2023-12-31
-2,745,512 GBP2022-12-31
Net Current Assets/Liabilities
3,020,366 GBP2023-12-31
2,803,047 GBP2022-12-31
Total Assets Less Current Liabilities
4,537,893 GBP2023-12-31
4,432,967 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-673,844 GBP2023-12-31
-885,986 GBP2022-12-31
Net Assets/Liabilities
3,759,570 GBP2023-12-31
3,391,495 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-09-01
Capital redemption reserve
6 GBP2023-12-31
6 GBP2022-12-31
6 GBP2021-09-01
Retained earnings (accumulated losses)
3,759,464 GBP2023-12-31
3,391,389 GBP2022-12-31
2,946,324 GBP2021-09-01
Equity
3,759,570 GBP2023-12-31
3,391,495 GBP2022-12-31
2,946,430 GBP2021-09-01
Profit/Loss
Retained earnings (accumulated losses)
368,075 GBP2023-01-01 ~ 2023-12-31
445,065 GBP2021-09-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
368,075 GBP2023-01-01 ~ 2023-12-31
445,065 GBP2021-09-01 ~ 2022-12-31
Comprehensive Income/Expense
368,075 GBP2023-01-01 ~ 2023-12-31
445,065 GBP2021-09-01 ~ 2022-12-31
Audit Fees/Expenses
14,200 GBP2023-01-01 ~ 2023-12-31
11,350 GBP2021-09-01 ~ 2022-12-31
Wages/Salaries
2,329,754 GBP2023-01-01 ~ 2023-12-31
3,115,290 GBP2021-09-01 ~ 2022-12-31
Social Security Costs
242,861 GBP2023-01-01 ~ 2023-12-31
339,253 GBP2021-09-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,626,557 GBP2023-01-01 ~ 2023-12-31
3,526,847 GBP2021-09-01 ~ 2022-12-31
Director Remuneration
267,438 GBP2023-01-01 ~ 2023-12-31
312,188 GBP2021-09-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-51,007 GBP2023-01-01 ~ 2023-12-31
-14,407 GBP2021-09-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
93,126 GBP2023-01-01 ~ 2023-12-31
90,421 GBP2021-09-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,325 GBP2023-12-31
2,325 GBP2022-12-31
Computer software
136,715 GBP2023-12-31
126,475 GBP2022-12-31
Goodwill
350,000 GBP2023-12-31
350,000 GBP2022-12-31
Intangible Assets - Gross Cost
489,040 GBP2023-12-31
478,800 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,821 GBP2023-12-31
1,589 GBP2022-12-31
Goodwill
350,000 GBP2023-12-31
350,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
437,575 GBP2023-12-31
420,688 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
16,887 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
504 GBP2023-12-31
736 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
824,594 GBP2023-12-31
802,944 GBP2022-12-31
Plant and equipment
973,168 GBP2023-12-31
1,006,388 GBP2022-12-31
Motor vehicles
638,461 GBP2023-12-31
637,849 GBP2022-12-31
Furniture and fittings
219,128 GBP2023-12-31
250,515 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,655,351 GBP2023-12-31
2,697,696 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-69,541 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-45,409 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-53,471 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-168,421 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
667,351 GBP2022-12-31
Motor vehicles
306,805 GBP2022-12-31
Furniture and fittings
151,731 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,125,887 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
90,375 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
88,411 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
28,776 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
207,562 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-62,057 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-33,260 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-48,843 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-144,160 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
1,189,289 GBP2023-12-31
Property, Plant & Equipment
Buildings
824,594 GBP2023-12-31
802,944 GBP2022-12-31
Plant and equipment
277,499 GBP2023-12-31
339,037 GBP2022-12-31
Motor vehicles
276,505 GBP2023-12-31
331,044 GBP2022-12-31
Furniture and fittings
87,464 GBP2023-12-31
98,784 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
163,940 GBP2023-12-31
215,587 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
115,697 GBP2023-12-31
163,770 GBP2022-12-31
Under hire purchased contracts or finance leases
290,276 GBP2023-12-31
393,542 GBP2022-12-31
Raw materials and consumables
1,660,272 GBP2023-12-31
950,310 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,531,374 GBP2023-12-31
1,376,752 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
472,874 GBP2023-12-31
448,167 GBP2022-12-31
Other Debtors
Current
965,770 GBP2023-12-31
987,664 GBP2022-12-31
Prepayments/Accrued Income
Current
636,144 GBP2023-12-31
982,875 GBP2022-12-31
Cash and Cash Equivalents
665,311 GBP2023-12-31
802,791 GBP2022-12-31
Bank Borrowings
Current
110,229 GBP2023-12-31
122,476 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,400,439 GBP2023-12-31
923,367 GBP2022-12-31
Corporation Tax Payable
Current
79,214 GBP2023-12-31
109,310 GBP2022-12-31
Taxation/Social Security Payable
Current
174,098 GBP2023-12-31
109,852 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
182,575 GBP2023-12-31
210,144 GBP2022-12-31
Other Creditors
Current
92,546 GBP2023-12-31
10,451 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
872,278 GBP2023-12-31
1,259,912 GBP2022-12-31
Creditors
Current
2,911,379 GBP2023-12-31
2,745,512 GBP2022-12-31
Bank Borrowings
Non-current
607,400 GBP2023-12-31
714,611 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
66,444 GBP2023-12-31
171,375 GBP2022-12-31
Creditors
Non-current
673,844 GBP2023-12-31
885,986 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
110,229 GBP2023-12-31
122,476 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
110,229 GBP2023-12-31
122,476 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
110,996 GBP2023-12-31
123,475 GBP2022-12-31
Non-current, Between two and five year
140,600 GBP2023-12-31
276,980 GBP2022-12-31
Total Borrowings
717,629 GBP2023-12-31
837,087 GBP2022-12-31
Minimum gross finance lease payments owing
249,328 GBP2023-12-31
341,519 GBP2022-12-31
Net Deferred Tax Liability/Asset
-104,479 GBP2023-12-31
-155,486 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
51,007 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-127,447 GBP2023-12-31
-182,765 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31