28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
702024-01-01 ~ 2024-12-31
642023-01-01 ~ 2023-12-31
Turnover/Revenue
15,101,019 GBP2024-01-01 ~ 2024-12-31
11,880,724 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,027,176 GBP2024-01-01 ~ 2024-12-31
-5,449,531 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,073,843 GBP2024-01-01 ~ 2024-12-31
6,431,193 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,132,809 GBP2024-01-01 ~ 2024-12-31
-4,891,540 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,964,898 GBP2024-01-01 ~ 2024-12-31
1,550,437 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
28,409 GBP2024-01-01 ~ 2024-12-31
12,009 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,993,307 GBP2024-01-01 ~ 2024-12-31
1,560,492 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,458,044 GBP2024-01-01 ~ 2024-12-31
1,374,125 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
160,785 GBP2024-12-31
188,342 GBP2023-12-31
Property, Plant & Equipment
4,623,878 GBP2024-12-31
4,767,852 GBP2023-12-31
Fixed Assets
4,784,663 GBP2024-12-31
4,956,194 GBP2023-12-31
Total Inventories
2,353,807 GBP2024-12-31
2,343,909 GBP2023-12-31
Debtors
Current
2,089,364 GBP2024-12-31
1,845,006 GBP2023-12-31
Cash at bank and in hand
2,210,403 GBP2024-12-31
1,682,040 GBP2023-12-31
Current Assets
6,653,574 GBP2024-12-31
5,870,955 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,509,371 GBP2023-12-31
Net Current Assets/Liabilities
4,582,294 GBP2024-12-31
4,361,584 GBP2023-12-31
Total Assets Less Current Liabilities
9,366,957 GBP2024-12-31
9,317,778 GBP2023-12-31
Net Assets/Liabilities
9,284,192 GBP2024-12-31
9,231,999 GBP2023-12-31
Equity
Called up share capital
25,200 GBP2024-12-31
25,200 GBP2023-12-31
25,200 GBP2023-01-01
Retained earnings (accumulated losses)
9,258,992 GBP2024-12-31
9,206,799 GBP2023-12-31
8,932,674 GBP2023-01-01
Equity
9,284,192 GBP2024-12-31
9,231,999 GBP2023-12-31
8,957,874 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,458,044 GBP2024-01-01 ~ 2024-12-31
1,374,125 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,458,044 GBP2024-01-01 ~ 2024-12-31
1,374,125 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,458,044 GBP2024-01-01 ~ 2024-12-31
1,374,125 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,405,851 GBP2024-01-01 ~ 2024-12-31
-1,100,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,405,851 GBP2024-01-01 ~ 2024-12-31
-1,100,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,405,851 GBP2024-01-01 ~ 2024-12-31
-1,100,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-2,405,851 GBP2024-01-01 ~ 2024-12-31
-1,100,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,500 GBP2024-01-01 ~ 2024-12-31
17,760 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,383,242 GBP2024-01-01 ~ 2024-12-31
3,076,083 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
357,343 GBP2024-01-01 ~ 2024-12-31
301,068 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,243,148 GBP2024-01-01 ~ 2024-12-31
3,571,596 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
549,869 GBP2024-01-01 ~ 2024-12-31
379,436 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,214 GBP2024-01-01 ~ 2024-12-31
-24,895 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
762,056 GBP2024-01-01 ~ 2024-12-31
367,028 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,405,851 GBP2024-01-01 ~ 2024-12-31
1,100,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
437,180 GBP2024-12-31
404,685 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
5,434,556 GBP2024-12-31
5,396,488 GBP2023-12-31
Plant and equipment
1,383,201 GBP2024-12-31
1,346,950 GBP2023-12-31
Furniture and fittings
38,538 GBP2024-12-31
31,512 GBP2023-12-31
Office equipment
334,537 GBP2024-12-31
307,006 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,190,832 GBP2024-12-31
7,081,956 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-86,297 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,633 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-87,930 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,032,672 GBP2023-12-31
Furniture and fittings
24,930 GBP2023-12-31
Office equipment
206,041 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,314,104 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
2,710 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
291,533 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-38,683 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,683 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,113,502 GBP2024-12-31
Furniture and fittings
27,640 GBP2024-12-31
Office equipment
254,680 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,566,954 GBP2024-12-31
Property, Plant & Equipment
Buildings
4,263,424 GBP2024-12-31
4,346,027 GBP2023-12-31
Plant and equipment
269,699 GBP2024-12-31
314,278 GBP2023-12-31
Furniture and fittings
10,898 GBP2024-12-31
6,582 GBP2023-12-31
Office equipment
79,857 GBP2024-12-31
100,965 GBP2023-12-31
Land and buildings
4,263,424 GBP2024-12-31
4,346,027 GBP2023-12-31
Raw materials and consumables
1,873,899 GBP2024-12-31
2,034,385 GBP2023-12-31
Value of work in progress
100,529 GBP2024-12-31
49,623 GBP2023-12-31
Finished Goods/Goods for Resale
379,379 GBP2024-12-31
259,901 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,582,368 GBP2024-12-31
1,434,730 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
60,379 GBP2024-12-31
155,035 GBP2023-12-31
Other Debtors
Current
55,404 GBP2024-12-31
67,252 GBP2023-12-31
Prepayments/Accrued Income
Current
391,213 GBP2024-12-31
187,989 GBP2023-12-31
Cash and Cash Equivalents
2,210,403 GBP2024-12-31
1,682,040 GBP2023-12-31
Trade Creditors/Trade Payables
Current
856,143 GBP2024-12-31
816,842 GBP2023-12-31
Amounts owed to group undertakings
Current
102,234 GBP2024-12-31
Corporation Tax Payable
Current
319,739 GBP2024-12-31
56,308 GBP2023-12-31
Taxation/Social Security Payable
Current
165,419 GBP2024-12-31
138,025 GBP2023-12-31
Other Creditors
Current
83,627 GBP2024-12-31
43,705 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
544,118 GBP2024-12-31
454,491 GBP2023-12-31
Creditors
Current
2,071,280 GBP2024-12-31
1,509,371 GBP2023-12-31
Net Deferred Tax Liability/Asset
-38,065 GBP2024-12-31
-45,279 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
7,214 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-95,496 GBP2024-12-31
-91,952 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,200 shares2024-12-31
25,200 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
97,631 GBP2024-12-31
97,631 GBP2023-12-31
Between one and five year
35,959 GBP2024-12-31
98,948 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
133,590 GBP2024-12-31
196,579 GBP2023-12-31