28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
6,573,162 GBP2023-01-01 ~ 2023-12-31
8,702,025 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
2,947,399 GBP2023-01-01 ~ 2023-12-31
5,434,801 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,625,763 GBP2023-01-01 ~ 2023-12-31
3,267,224 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,132,144 GBP2023-01-01 ~ 2023-12-31
1,629,631 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,814,089 GBP2023-01-01 ~ 2023-12-31
3,769,188 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-242,873 GBP2023-01-01 ~ 2023-12-31
-800,750 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
382 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
141,780 GBP2023-01-01 ~ 2023-12-31
112,449 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-384,653 GBP2023-01-01 ~ 2023-12-31
-912,817 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-68,745 GBP2023-01-01 ~ 2023-12-31
-285,482 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-315,908 GBP2023-01-01 ~ 2023-12-31
-627,335 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
298,647 GBP2023-12-31
614,555 GBP2022-12-31
1,241,890 GBP2021-12-31
Intangible Assets
314,045 GBP2023-12-31
433,313 GBP2022-12-31
Property, Plant & Equipment
230,111 GBP2023-12-31
217,942 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
43,908 GBP2022-12-31
Fixed Assets
544,256 GBP2023-12-31
695,163 GBP2022-12-31
Total Inventories
2,439,980 GBP2023-12-31
3,132,568 GBP2022-12-31
Debtors
1,344,336 GBP2023-12-31
1,515,911 GBP2022-12-31
Cash at bank and in hand
591,584 GBP2023-12-31
620,997 GBP2022-12-31
Current Assets
4,375,900 GBP2023-12-31
5,269,476 GBP2022-12-31
Creditors
Current
2,746,508 GBP2023-12-31
2,975,083 GBP2022-12-31
Net Current Assets/Liabilities
1,629,392 GBP2023-12-31
2,294,393 GBP2022-12-31
Total Assets Less Current Liabilities
2,173,648 GBP2023-12-31
2,989,556 GBP2022-12-31
Creditors
Non-current
875,000 GBP2023-12-31
1,375,000 GBP2022-12-31
Net Assets/Liabilities
1,298,648 GBP2023-12-31
1,614,556 GBP2022-12-31
Equity
Called up share capital
1,000,001 GBP2023-12-31
1,000,001 GBP2022-12-31
Equity
1,298,648 GBP2023-12-31
1,614,556 GBP2022-12-31
Wages/Salaries
2,620,437 GBP2023-01-01 ~ 2023-12-31
3,066,005 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
216,895 GBP2023-01-01 ~ 2023-12-31
249,517 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,291 GBP2023-01-01 ~ 2023-12-31
126,442 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,874,623 GBP2023-01-01 ~ 2023-12-31
3,441,964 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
572023-01-01 ~ 2023-12-31
802022-01-01 ~ 2022-12-31
Director Remuneration
283,911 GBP2023-01-01 ~ 2023-12-31
294,832 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
99,035 GBP2023-01-01 ~ 2023-12-31
113,100 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,500 GBP2023-01-01 ~ 2023-12-31
8,600 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-96,163 GBP2023-01-01 ~ 2023-12-31
-173,435 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
772,500 GBP2023-12-31
772,500 GBP2022-12-31
Development expenditure
271,748 GBP2023-12-31
265,258 GBP2022-12-31
Computer software
130,699 GBP2023-12-31
123,185 GBP2022-12-31
Intangible Assets - Gross Cost
1,174,947 GBP2023-12-31
1,160,943 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
482,813 GBP2023-12-31
405,563 GBP2022-12-31
Development expenditure
262,868 GBP2023-12-31
220,534 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
860,902 GBP2023-12-31
727,630 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
77,250 GBP2023-01-01 ~ 2023-12-31
Development expenditure
42,334 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
133,272 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
289,687 GBP2023-12-31
366,937 GBP2022-12-31
Development expenditure
8,880 GBP2023-12-31
44,724 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
31,696 GBP2023-12-31
31,696 GBP2022-12-31
Furniture and fittings
144,699 GBP2023-12-31
64,981 GBP2022-12-31
Computers
452,905 GBP2023-12-31
427,800 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
997,190 GBP2023-12-31
892,367 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-449 GBP2023-01-01 ~ 2023-12-31
Computers
-5,932 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-6,381 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
31,696 GBP2023-12-31
31,674 GBP2022-12-31
Furniture and fittings
67,864 GBP2023-12-31
44,689 GBP2022-12-31
Computers
404,470 GBP2023-12-31
371,287 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
767,079 GBP2023-12-31
674,425 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
22 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
23,624 GBP2023-01-01 ~ 2023-12-31
Computers
39,115 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
99,035 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-449 GBP2023-01-01 ~ 2023-12-31
Computers
-5,932 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,381 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
76,835 GBP2023-12-31
20,292 GBP2022-12-31
Computers
48,435 GBP2023-12-31
56,513 GBP2022-12-31
Plant and equipment
22 GBP2022-12-31
Merchandise
2,439,980 GBP2023-12-31
3,132,568 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
763,315 GBP2023-12-31
1,173,752 GBP2022-12-31
Other Debtors
Current
33,884 GBP2023-12-31
3,052 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
95,410 GBP2023-12-31
18,788 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
281,756 GBP2023-12-31
213,011 GBP2022-12-31
Prepayments
Current
169,971 GBP2023-12-31
107,308 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,344,336 GBP2023-12-31
1,515,911 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
480,030 GBP2023-12-31
207,372 GBP2022-12-31
Amounts owed to group undertakings
Current
1,530,055 GBP2023-12-31
1,829,812 GBP2022-12-31
Corporation Tax Payable
Current
6,070 GBP2023-12-31
5,428 GBP2022-12-31
Other Taxation & Social Security Payable
Current
65,677 GBP2023-12-31
148,755 GBP2022-12-31
Other Creditors
Current
42,669 GBP2023-12-31
59,718 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
114,307 GBP2023-12-31
223,998 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
875,000 GBP2023-12-31
1,375,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,089 GBP2023-12-31
51,209 GBP2022-12-31
Between one and five year
63,817 GBP2023-12-31
130,906 GBP2022-12-31
All periods
130,906 GBP2023-12-31
182,115 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-281,756 GBP2023-12-31
-213,011 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,001 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-315,908 GBP2023-01-01 ~ 2023-12-31