28290 - Manufacture Of Other General-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Nominal value of shares issued in a specific share issue
Class 1 ordinary share
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
73,266 GBP2023-12-31
126,655 GBP2022-12-31
Property, Plant & Equipment
1,454,028 GBP2023-12-31
1,596,616 GBP2022-12-31
Fixed Assets - Investments
250,000 GBP2023-12-31
250,000 GBP2022-12-31
Fixed Assets
1,777,294 GBP2023-12-31
1,973,271 GBP2022-12-31
Total Inventories
1,652,708 GBP2023-12-31
1,718,149 GBP2022-12-31
Debtors
2,340,042 GBP2023-12-31
1,718,283 GBP2022-12-31
Cash at bank and in hand
60,178 GBP2023-12-31
77,664 GBP2022-12-31
Current Assets
4,052,928 GBP2023-12-31
3,514,096 GBP2022-12-31
Creditors
Current
4,461,180 GBP2023-12-31
3,476,551 GBP2022-12-31
Net Current Assets/Liabilities
-408,252 GBP2023-12-31
37,545 GBP2022-12-31
Total Assets Less Current Liabilities
1,369,042 GBP2023-12-31
2,010,816 GBP2022-12-31
Creditors
Non-current
1,289,769 GBP2023-12-31
1,480,215 GBP2022-12-31
Net Assets/Liabilities
79,273 GBP2023-12-31
530,601 GBP2022-12-31
Equity
Called up share capital
2,000,000 GBP2023-12-31
1,500,000 GBP2022-12-31
Retained earnings (accumulated losses)
-1,920,727 GBP2023-12-31
-969,399 GBP2022-12-31
Equity
79,273 GBP2023-12-31
530,601 GBP2022-12-31
Average Number of Employees
542023-01-01 ~ 2023-12-31
622022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
374,960 GBP2022-12-31
Computer software
32,600 GBP2022-12-31
Intangible Assets - Gross Cost
407,560 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
321,254 GBP2023-12-31
274,385 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
334,294 GBP2023-12-31
280,905 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
46,869 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
53,389 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
53,706 GBP2023-12-31
100,575 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,487,815 GBP2023-12-31
2,288,778 GBP2022-12-31
Furniture and fittings
48,345 GBP2023-12-31
42,962 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,119,036 GBP2023-12-31
820,557 GBP2022-12-31
Furniture and fittings
36,522 GBP2023-12-31
29,919 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
298,479 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
6,603 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,368,779 GBP2023-12-31
1,468,221 GBP2022-12-31
Furniture and fittings
11,823 GBP2023-12-31
13,043 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
127,858 GBP2023-12-31
127,858 GBP2022-12-31
Computers
102,021 GBP2023-12-31
106,889 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,786,780 GBP2023-12-31
2,587,228 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-17,038 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-17,038 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
84,875 GBP2023-12-31
52,910 GBP2022-12-31
Computers
71,578 GBP2023-12-31
66,485 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,332,752 GBP2023-12-31
990,612 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
31,965 GBP2023-01-01 ~ 2023-12-31
Computers
16,663 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
353,710 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-11,570 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-11,570 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
42,983 GBP2023-12-31
74,948 GBP2022-12-31
Computers
30,443 GBP2023-12-31
40,404 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
250,000 GBP2022-12-31
Investments in Group Undertakings
250,000 GBP2023-12-31
250,000 GBP2022-12-31
Merchandise
1,652,708 GBP2023-12-31
1,718,149 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
994,656 GBP2023-12-31
725,956 GBP2022-12-31
Other Debtors
Current
157,270 GBP2023-12-31
20,398 GBP2022-12-31
Prepayments
Current
556,892 GBP2023-12-31
657,025 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,340,042 GBP2023-12-31
1,718,283 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
137,844 GBP2023-12-31
154,565 GBP2022-12-31
Other Remaining Borrowings
Current
403,350 GBP2023-12-31
-6,155 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
166,987 GBP2023-12-31
223,998 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,808,266 GBP2023-12-31
2,108,759 GBP2022-12-31
Other Taxation & Social Security Payable
Current
207,900 GBP2023-12-31
361,205 GBP2022-12-31
Other Creditors
Current
92,178 GBP2023-12-31
156,830 GBP2022-12-31
Accrued Liabilities
Current
41,477 GBP2023-12-31
62,838 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
139,935 GBP2023-12-31
266,359 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
50,704 GBP2023-12-31
213,856 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
125,612 GBP2023-12-31
124,800 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
541,194 GBP2023-12-31
148,410 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
139,935 GBP2023-12-31
266,359 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
50,704 GBP2023-12-31
213,856 GBP2022-12-31
hire purchase agreements
217,691 GBP2023-12-31
437,854 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
21,795 GBP2023-12-31
21,795 GBP2022-12-31
Bank Overdrafts
Secured
12,232 GBP2023-12-31
29,765 GBP2022-12-31
Bank Borrowings
Secured
265,547 GBP2023-12-31
391,159 GBP2022-12-31
Total Borrowings
Secured
495,470 GBP2023-12-31
858,778 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-951,328 GBP2023-01-01 ~ 2023-12-31