28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Class 2 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
33,431,597 GBP2022-01-01 ~ 2022-12-31
25,064,636 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-31,536,949 GBP2022-01-01 ~ 2022-12-31
-21,367,384 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
1,894,648 GBP2022-01-01 ~ 2022-12-31
3,697,252 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-5,143,260 GBP2022-01-01 ~ 2022-12-31
-4,128,138 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-3,217,142 GBP2022-01-01 ~ 2022-12-31
-413,259 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,265,803 GBP2022-01-01 ~ 2022-12-31
-454,308 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-3,107,931 GBP2022-01-01 ~ 2022-12-31
-166,670 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,542,287 GBP2022-12-31
3,045,259 GBP2021-12-31
Total Inventories
15,863,330 GBP2022-12-31
11,367,711 GBP2021-12-31
Debtors
8,521,282 GBP2022-12-31
4,858,603 GBP2021-12-31
Cash at bank and in hand
25,128 GBP2022-12-31
5 GBP2021-12-31
Current Assets
24,409,740 GBP2022-12-31
16,226,319 GBP2021-12-31
Net Current Assets/Liabilities
-1,104,192 GBP2022-12-31
1,383,196 GBP2021-12-31
Total Assets Less Current Liabilities
1,438,095 GBP2022-12-31
4,428,455 GBP2021-12-31
Net Assets/Liabilities
843,441 GBP2022-12-31
3,951,372 GBP2021-12-31
Equity
Called up share capital
597 GBP2022-12-31
597 GBP2021-12-31
597 GBP2020-12-31
Share premium
5,932,370 GBP2022-12-31
5,932,370 GBP2021-12-31
5,932,370 GBP2020-12-31
Retained earnings (accumulated losses)
-5,089,526 GBP2022-12-31
-1,981,595 GBP2021-12-31
-1,814,925 GBP2020-12-31
Equity
843,441 GBP2022-12-31
3,951,372 GBP2021-12-31
4,118,042 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,107,931 GBP2022-01-01 ~ 2022-12-31
-166,670 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-3,107,931 GBP2022-01-01 ~ 2022-12-31
-166,670 GBP2021-01-01 ~ 2021-12-31
Bank Overdrafts
-3,800,203 GBP2022-12-31
-3,636,686 GBP2021-12-31
-2,574,307 GBP2020-12-31
Wages/Salaries
2,290,564 GBP2022-01-01 ~ 2022-12-31
2,120,277 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
306,645 GBP2022-01-01 ~ 2022-12-31
249,437 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,375 GBP2022-01-01 ~ 2022-12-31
65,873 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,645,584 GBP2022-01-01 ~ 2022-12-31
2,435,587 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
562022-01-01 ~ 2022-12-31
532021-01-01 ~ 2021-12-31
Director Remuneration
357,397 GBP2022-01-01 ~ 2022-12-31
234,400 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
463,510 GBP2022-01-01 ~ 2022-12-31
379,395 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
22,500 GBP2022-01-01 ~ 2022-12-31
21,018 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-620,503 GBP2022-01-01 ~ 2022-12-31
-86,319 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
154,539 GBP2022-12-31
154,539 GBP2021-12-31
Plant and equipment
1,915,434 GBP2022-12-31
1,727,735 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-108,820 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
89,316 GBP2022-12-31
59,605 GBP2021-12-31
Plant and equipment
1,067,162 GBP2022-12-31
411,598 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
29,711 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
355,085 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-47,033 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Improvements to leasehold property
65,223 GBP2022-12-31
94,934 GBP2021-12-31
Plant and equipment
848,272 GBP2022-12-31
1,316,137 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
314,317 GBP2022-12-31
314,317 GBP2021-12-31
Motor vehicles
176,824 GBP2022-12-31
134,837 GBP2021-12-31
Computers
201,110 GBP2022-12-31
169,779 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
4,030,685 GBP2022-12-31
3,769,668 GBP2021-12-31
Property, Plant & Equipment - Disposals
Computers
-266 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-109,086 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
150,418 GBP2022-12-31
126,458 GBP2021-12-31
Motor vehicles
57,042 GBP2022-12-31
38,109 GBP2021-12-31
Computers
77,668 GBP2022-12-31
56,305 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,488,398 GBP2022-12-31
724,409 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
23,960 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
18,933 GBP2022-01-01 ~ 2022-12-31
Computers
21,363 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
463,510 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-47,033 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Furniture and fittings
163,899 GBP2022-12-31
187,859 GBP2021-12-31
Motor vehicles
119,782 GBP2022-12-31
96,728 GBP2021-12-31
Computers
123,442 GBP2022-12-31
113,474 GBP2021-12-31
Merchandise
15,863,330 GBP2022-12-31
11,367,711 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
6,271,106 GBP2022-12-31
3,216,333 GBP2021-12-31
Other Debtors
Current
131,376 GBP2022-12-31
207,436 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
984,089 GBP2022-12-31
984,089 GBP2021-12-31
Prepayments/Accrued Income
Current
916,044 GBP2022-12-31
189,692 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
8,521,282 GBP2022-12-31
4,858,603 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
3,800,203 GBP2022-12-31
3,636,686 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,258,850 GBP2022-12-31
774,797 GBP2021-12-31
Other Taxation & Social Security Payable
Current
99,923 GBP2022-12-31
91,032 GBP2021-12-31
Other Creditors
Current
39,641 GBP2022-12-31
37,283 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
955,337 GBP2022-12-31
892,407 GBP2021-12-31
Bank Overdrafts
Secured
3,800,203 GBP2022-12-31
3,636,686 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
595 shares2022-12-31
Class 2 ordinary share
2 shares2022-12-31