28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Cost of Sales
-9,611,612 GBP2023-04-01 ~ 2024-03-31
-9,427,212 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-501,875 GBP2023-04-01 ~ 2024-03-31
-461,709 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,483,558 GBP2023-04-01 ~ 2024-03-31
-1,859,084 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
3,908 GBP2023-04-01 ~ 2024-03-31
12,139 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
80,905 GBP2023-04-01 ~ 2024-03-31
226,794 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
279,031 GBP2023-04-01 ~ 2024-03-31
411,531 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,049,123 GBP2024-03-31
966,826 GBP2023-03-31
Debtors
6,375,211 GBP2024-03-31
5,092,198 GBP2023-03-31
Cash at bank and in hand
2,960,620 GBP2024-03-31
2,292,388 GBP2023-03-31
Current Assets
12,003,266 GBP2024-03-31
9,727,814 GBP2023-03-31
Net Current Assets/Liabilities
6,254,105 GBP2024-03-31
6,405,795 GBP2023-03-31
Total Assets Less Current Liabilities
7,303,228 GBP2024-03-31
7,372,621 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-85,415 GBP2024-03-31
-147,839 GBP2023-03-31
Net Assets/Liabilities
6,993,813 GBP2024-03-31
7,014,782 GBP2023-03-31
Equity
Called up share capital
29,058 GBP2024-03-31
29,058 GBP2023-03-31
29,058 GBP2022-03-31
Capital redemption reserve
26,042 GBP2024-03-31
26,042 GBP2023-03-31
26,042 GBP2022-03-31
Retained earnings (accumulated losses)
6,938,713 GBP2024-03-31
6,959,682 GBP2023-03-31
6,548,151 GBP2022-03-31
Equity
6,993,813 GBP2024-03-31
7,014,782 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
279,031 GBP2023-04-01 ~ 2024-03-31
411,531 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-300,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
19,000 GBP2023-04-01 ~ 2024-03-31
16,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
852023-04-01 ~ 2024-03-31
812022-04-01 ~ 2023-03-31
Wages/Salaries
3,406,401 GBP2023-04-01 ~ 2024-03-31
3,023,353 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
174,837 GBP2023-04-01 ~ 2024-03-31
166,632 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,931,793 GBP2023-04-01 ~ 2024-03-31
3,521,491 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
5,184 GBP2023-04-01 ~ 2024-03-31
4,974 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,000 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,886,609 GBP2024-03-31
2,819,008 GBP2023-03-31
Furniture and fittings
565,026 GBP2024-03-31
458,350 GBP2023-03-31
Motor vehicles
77,001 GBP2024-03-31
59,374 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
3,528,636 GBP2024-03-31
3,336,732 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-26,705 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-26,705 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,987,946 GBP2024-03-31
1,895,770 GBP2023-03-31
Furniture and fittings
453,449 GBP2024-03-31
433,123 GBP2023-03-31
Motor vehicles
38,118 GBP2024-03-31
41,013 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,479,513 GBP2024-03-31
2,369,906 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
92,176 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
20,326 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
11,013 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
123,515 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-13,908 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,908 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
898,663 GBP2024-03-31
923,238 GBP2023-03-31
Furniture and fittings
111,577 GBP2024-03-31
25,227 GBP2023-03-31
Motor vehicles
38,883 GBP2024-03-31
18,361 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
4,479,807 GBP2024-03-31
3,535,118 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
20,167 GBP2024-03-31
146,670 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,569,619 GBP2024-03-31
1,332,843 GBP2023-03-31
Other Debtors
Current
253,468 GBP2024-03-31
19,212 GBP2023-03-31
Prepayments/Accrued Income
Current
52,150 GBP2024-03-31
58,355 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
6,375,211 GBP2024-03-31
5,092,198 GBP2023-03-31
Bank Borrowings
87,500 GBP2024-03-31
237,500 GBP2023-03-31
Total Borrowings
Current
87,500 GBP2024-03-31
150,000 GBP2023-03-31
Non-current
0 GBP2024-03-31
87,500 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
12,227 GBP2024-03-31
2,831 GBP2023-03-31
Minimum gross finance lease payments owing
65,804 GBP2024-03-31
22,638 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
53,551 GBP2024-03-31
22,638 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
87,500 GBP2024-03-31
150,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
4,983 GBP2024-03-31
2,831 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,724,277 GBP2024-03-31
1,462,006 GBP2023-03-31
Other Taxation & Social Security Payable
Current
95,053 GBP2024-03-31
79,450 GBP2023-03-31
Other Creditors
Current
117,720 GBP2024-03-31
110,751 GBP2023-03-31
Creditors
Current
5,749,161 GBP2024-03-31
3,322,019 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-03-31
87,500 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
48,568 GBP2024-03-31
19,807 GBP2023-03-31
Creditors
Non-current
85,415 GBP2024-03-31
147,839 GBP2023-03-31
Amounts received in advance for goods or services to be provided in the future
40,532 GBP2024-03-31
44,217 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,243 GBP2024-03-31
30,243 GBP2023-03-31
Between two and five year
30,243 GBP2024-03-31
55,446 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
60,486 GBP2024-03-31
85,689 GBP2023-03-31