28110 - Manufacture Of Engines And Turbines, Except Aircraft, Vehicle And Cycle Engines
(expand)Administrative Expenses
-5,209,788 GBP2023-01-01 ~ 2023-12-31
-4,394,395 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
929,480 GBP2023-01-01 ~ 2023-12-31
743,439 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,656 GBP2023-01-01 ~ 2023-12-31
4,124 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
757,726 GBP2023-01-01 ~ 2023-12-31
638,826 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
176,351 GBP2023-12-31
442,132 GBP2022-12-31
233,510 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
534,219 GBP2023-01-01 ~ 2023-12-31
508,622 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
30,000 GBP2022-12-31
Property, Plant & Equipment
239,512 GBP2023-12-31
118,504 GBP2022-12-31
Fixed Assets
239,512 GBP2023-12-31
148,504 GBP2022-12-31
Total Inventories
2,762,754 GBP2023-12-31
2,177,190 GBP2022-12-31
Debtors
Current
3,325,878 GBP2023-12-31
3,812,112 GBP2022-12-31
Cash at bank and in hand
234,096 GBP2023-12-31
338,357 GBP2022-12-31
Current Assets
6,322,728 GBP2023-12-31
6,327,659 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,941,605 GBP2023-12-31
-5,411,620 GBP2022-12-31
Net Current Assets/Liabilities
381,123 GBP2023-12-31
916,039 GBP2022-12-31
Total Assets Less Current Liabilities
620,635 GBP2023-12-31
1,064,543 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-439,279 GBP2023-12-31
-622,300 GBP2022-12-31
Net Assets/Liabilities
176,462 GBP2023-12-31
442,243 GBP2022-12-31
Equity
Called up share capital
111 GBP2023-12-31
111 GBP2022-12-31
Equity
176,462 GBP2023-12-31
442,243 GBP2022-12-31
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,794,151 GBP2023-01-01 ~ 2023-12-31
2,040,838 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
327,603 GBP2023-01-01 ~ 2023-12-31
249,426 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,336,840 GBP2023-01-01 ~ 2023-12-31
2,483,197 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
767,079 GBP2023-01-01 ~ 2023-12-31
403,526 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,167 GBP2023-01-01 ~ 2023-12-31
-9,273 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
178,066 GBP2023-01-01 ~ 2023-12-31
121,377 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
800,000 GBP2023-01-01 ~ 2023-12-31
300,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
60,000 GBP2023-12-31
60,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
60,000 GBP2023-12-31
30,000 GBP2022-12-31
Intangible Assets
Goodwill
30,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
22,194 GBP2023-12-31
20,050 GBP2022-12-31
Motor vehicles
241,658 GBP2023-12-31
162,097 GBP2022-12-31
Furniture and fittings
5,838 GBP2023-12-31
3,950 GBP2022-12-31
Office equipment
41,839 GBP2023-12-31
32,598 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-68,124 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
16,567 GBP2022-12-31
Motor vehicles
114,272 GBP2022-12-31
Furniture and fittings
1,646 GBP2022-12-31
Office equipment
22,395 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,824 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
417 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
1,042 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
4,283 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
35,330 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-28,385 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
18,391 GBP2023-12-31
Motor vehicles
118,506 GBP2023-12-31
Furniture and fittings
2,688 GBP2023-12-31
Office equipment
26,678 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
3,803 GBP2023-12-31
3,483 GBP2022-12-31
Motor vehicles
123,152 GBP2023-12-31
47,825 GBP2022-12-31
Furniture and fittings
3,150 GBP2023-12-31
2,304 GBP2022-12-31
Office equipment
15,161 GBP2023-12-31
10,203 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
483,965 GBP2023-12-31
330,132 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-68,124 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
211,628 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
29,008 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
35,330 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-28,385 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
244,453 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
94,246 GBP2023-12-31
54,689 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
123,152 GBP2023-12-31
44,281 GBP2022-12-31
Under hire purchased contracts or finance leases
123,152 GBP2023-12-31
44,281 GBP2022-12-31
Finished Goods/Goods for Resale
2,762,754 GBP2023-12-31
2,177,190 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,592,464 GBP2023-12-31
2,740,191 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
59,698 GBP2023-12-31
296,518 GBP2022-12-31
Other Debtors
Current
462,435 GBP2023-12-31
615,391 GBP2022-12-31
Prepayments/Accrued Income
Current
211,281 GBP2023-12-31
150,739 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
9,273 GBP2022-12-31
Cash and Cash Equivalents
234,096 GBP2023-12-31
338,357 GBP2022-12-31
Bank Borrowings
Current
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,647,792 GBP2023-12-31
2,740,600 GBP2022-12-31
Amounts owed to group undertakings
Current
689,901 GBP2023-12-31
270,280 GBP2022-12-31
Corporation Tax Payable
Current
228,068 GBP2023-12-31
160,388 GBP2022-12-31
Taxation/Social Security Payable
Current
158,555 GBP2023-12-31
94,814 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
16,908 GBP2023-12-31
12,480 GBP2022-12-31
Other Creditors
Current
1,528,588 GBP2023-12-31
1,461,657 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
431,793 GBP2023-12-31
431,401 GBP2022-12-31
Creditors
Current
5,941,605 GBP2023-12-31
5,411,620 GBP2022-12-31
Bank Borrowings
Non-current
340,000 GBP2023-12-31
580,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
99,279 GBP2023-12-31
42,300 GBP2022-12-31
Creditors
Non-current
439,279 GBP2023-12-31
622,300 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Non-current, Between two and five year
100,000 GBP2023-12-31
340,000 GBP2022-12-31
Total Borrowings
580,000 GBP2023-12-31
820,000 GBP2022-12-31
Minimum gross finance lease payments owing
142,460 GBP2023-12-31
54,780 GBP2022-12-31
Net Deferred Tax Liability/Asset
-4,894 GBP2023-12-31
9,273 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-14,167 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-9,182 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
10,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,100 shares2023-12-31
1,100 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
45,000 GBP2023-12-31
86,580 GBP2022-12-31
Between one and five year
101,250 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
146,250 GBP2023-12-31
86,580 GBP2022-12-31