28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Nominal value of shares issued in a specific share issue
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Turnover/Revenue
5,126,553 GBP2024-01-01 ~ 2024-12-31
6,573,162 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
3,285,448 GBP2024-01-01 ~ 2024-12-31
2,947,399 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,841,105 GBP2024-01-01 ~ 2024-12-31
3,625,763 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
931,568 GBP2024-01-01 ~ 2024-12-31
1,132,144 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,313,043 GBP2024-01-01 ~ 2024-12-31
3,814,089 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,391,116 GBP2024-01-01 ~ 2024-12-31
-242,873 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
106,973 GBP2024-01-01 ~ 2024-12-31
141,780 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,498,089 GBP2024-01-01 ~ 2024-12-31
-384,653 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-340,985 GBP2024-01-01 ~ 2024-12-31
-68,745 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,157,104 GBP2024-01-01 ~ 2024-12-31
-315,908 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
-858,457 GBP2024-12-31
298,647 GBP2023-12-31
614,555 GBP2022-12-31
Intangible Assets
63,515 GBP2024-12-31
314,045 GBP2023-12-31
Property, Plant & Equipment
157,902 GBP2024-12-31
230,111 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
221,517 GBP2024-12-31
544,256 GBP2023-12-31
Total Inventories
1,792,959 GBP2024-12-31
2,439,980 GBP2023-12-31
Debtors
1,683,848 GBP2024-12-31
1,344,336 GBP2023-12-31
Cash at bank and in hand
131,734 GBP2024-12-31
591,584 GBP2023-12-31
Current Assets
3,608,541 GBP2024-12-31
4,375,900 GBP2023-12-31
Creditors
Current
913,512 GBP2024-12-31
2,746,508 GBP2023-12-31
Net Current Assets/Liabilities
2,695,029 GBP2024-12-31
1,629,392 GBP2023-12-31
Total Assets Less Current Liabilities
2,916,546 GBP2024-12-31
2,173,648 GBP2023-12-31
Creditors
Non-current
375,000 GBP2024-12-31
875,000 GBP2023-12-31
Net Assets/Liabilities
2,541,546 GBP2024-12-31
1,298,648 GBP2023-12-31
Equity
Called up share capital
3,400,003 GBP2024-12-31
1,000,001 GBP2023-12-31
Equity
2,541,546 GBP2024-12-31
1,298,648 GBP2023-12-31
Wages/Salaries
2,212,657 GBP2024-01-01 ~ 2024-12-31
2,620,437 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
237,215 GBP2024-01-01 ~ 2024-12-31
216,895 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
40,116 GBP2024-01-01 ~ 2024-12-31
37,291 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,489,988 GBP2024-01-01 ~ 2024-12-31
2,874,623 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
432024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Director Remuneration
203,791 GBP2024-01-01 ~ 2024-12-31
283,911 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
78,775 GBP2024-01-01 ~ 2024-12-31
99,035 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,500 GBP2024-01-01 ~ 2024-12-31
12,500 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-374,522 GBP2024-01-01 ~ 2024-12-31
-96,163 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
772,500 GBP2023-12-31
Development expenditure
62,661 GBP2024-12-31
271,748 GBP2023-12-31
Computer software
43,003 GBP2024-12-31
130,699 GBP2023-12-31
Intangible Assets - Gross Cost
105,664 GBP2024-12-31
1,174,947 GBP2023-12-31
Intangible assets - Disposals
Net goodwill
-772,500 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals
-1,127,708 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
482,813 GBP2023-12-31
Development expenditure
6,788 GBP2024-12-31
262,868 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
42,149 GBP2024-12-31
860,902 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
77,640 GBP2024-01-01 ~ 2024-12-31
Development expenditure
8,743 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
95,256 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-560,453 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-914,009 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
55,873 GBP2024-12-31
8,880 GBP2023-12-31
Net goodwill
289,687 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
239,034 GBP2024-12-31
367,890 GBP2023-12-31
Plant and equipment
27,677 GBP2024-12-31
31,696 GBP2023-12-31
Furniture and fittings
123,621 GBP2024-12-31
144,699 GBP2023-12-31
Computers
459,984 GBP2024-12-31
452,905 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
850,316 GBP2024-12-31
997,190 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-4,019 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-21,326 GBP2024-01-01 ~ 2024-12-31
Computers
-319 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-154,520 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
27,677 GBP2024-12-31
31,696 GBP2023-12-31
Furniture and fittings
60,326 GBP2024-12-31
67,864 GBP2023-12-31
Computers
434,115 GBP2024-12-31
404,470 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
692,414 GBP2024-12-31
767,079 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
13,788 GBP2024-01-01 ~ 2024-12-31
Computers
29,645 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
78,775 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-4,019 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-21,326 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-153,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
68,738 GBP2024-12-31
Furniture and fittings
63,295 GBP2024-12-31
76,835 GBP2023-12-31
Computers
25,869 GBP2024-12-31
48,435 GBP2023-12-31
Merchandise
1,792,959 GBP2024-12-31
2,439,980 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
572,476 GBP2024-12-31
763,315 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
301,576 GBP2024-12-31
Other Debtors
Current
159 GBP2024-12-31
33,884 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
28,254 GBP2024-12-31
95,410 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
622,741 GBP2024-12-31
281,756 GBP2023-12-31
Prepayments
Current
158,642 GBP2024-12-31
169,971 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,683,848 GBP2024-12-31
1,344,336 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
500,000 GBP2024-12-31
500,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
200,704 GBP2024-12-31
480,030 GBP2023-12-31
Amounts owed to group undertakings
Current
100 GBP2024-12-31
1,530,055 GBP2023-12-31
Corporation Tax Payable
Current
26,726 GBP2024-12-31
6,070 GBP2023-12-31
Other Taxation & Social Security Payable
Current
67,736 GBP2024-12-31
65,677 GBP2023-12-31
Other Creditors
Current
12,718 GBP2024-12-31
42,669 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
98,128 GBP2024-12-31
114,307 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
375,000 GBP2024-12-31
875,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,817 GBP2024-12-31
67,089 GBP2023-12-31
Between one and five year
63,817 GBP2023-12-31
All periods
63,817 GBP2024-12-31
130,906 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-622,741 GBP2024-12-31
-281,756 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,400,004 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,157,104 GBP2024-01-01 ~ 2024-12-31