28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12024-05-01 ~ 2025-04-30
Turnover/Revenue
14,635,948 GBP2024-05-01 ~ 2025-04-30
11,523,566 GBP2023-05-01 ~ 2024-04-30
Cost of Sales
10,056,383 GBP2024-05-01 ~ 2025-04-30
6,650,775 GBP2023-05-01 ~ 2024-04-30
Gross Profit/Loss
4,579,565 GBP2024-05-01 ~ 2025-04-30
4,872,791 GBP2023-05-01 ~ 2024-04-30
Administrative Expenses
4,486,542 GBP2024-05-01 ~ 2025-04-30
3,906,776 GBP2023-05-01 ~ 2024-04-30
Operating Profit/Loss
321,370 GBP2024-05-01 ~ 2025-04-30
966,015 GBP2023-05-01 ~ 2024-04-30
Other Interest Receivable/Similar Income (Finance Income)
5,691 GBP2024-05-01 ~ 2025-04-30
2,448 GBP2023-05-01 ~ 2024-04-30
Interest Payable/Similar Charges (Finance Costs)
26,454 GBP2024-05-01 ~ 2025-04-30
35,061 GBP2023-05-01 ~ 2024-04-30
Profit/Loss on Ordinary Activities Before Tax
300,607 GBP2024-05-01 ~ 2025-04-30
933,402 GBP2023-05-01 ~ 2024-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
35,416 GBP2024-05-01 ~ 2025-04-30
203,671 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
265,191 GBP2024-05-01 ~ 2025-04-30
729,731 GBP2023-05-01 ~ 2024-04-30
Comprehensive Income/Expense
265,191 GBP2024-05-01 ~ 2025-04-30
729,731 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
707,631 GBP2025-04-30
701,760 GBP2024-04-30
Total Inventories
3,145,476 GBP2025-04-30
2,876,603 GBP2024-04-30
Debtors
2,199,472 GBP2025-04-30
1,899,304 GBP2024-04-30
Cash at bank and in hand
544,189 GBP2025-04-30
650,564 GBP2024-04-30
Current Assets
5,889,137 GBP2025-04-30
5,426,471 GBP2024-04-30
Creditors
Current
2,484,078 GBP2025-04-30
1,827,151 GBP2024-04-30
Net Current Assets/Liabilities
3,405,059 GBP2025-04-30
3,599,320 GBP2024-04-30
Total Assets Less Current Liabilities
4,112,690 GBP2025-04-30
4,301,080 GBP2024-04-30
Creditors
Non-current
-223,085 GBP2025-04-30
-369,855 GBP2024-04-30
Net Assets/Liabilities
3,719,574 GBP2025-04-30
3,754,383 GBP2024-04-30
Equity
Called up share capital
1,111,600 GBP2025-04-30
1,111,600 GBP2024-04-30
1,111,600 GBP2023-04-30
Retained earnings (accumulated losses)
2,607,974 GBP2025-04-30
2,642,783 GBP2024-04-30
2,513,052 GBP2023-04-30
Equity
3,719,574 GBP2025-04-30
3,754,383 GBP2024-04-30
3,624,652 GBP2023-04-30
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2024-05-01 ~ 2025-04-30
-600,000 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
-300,000 GBP2024-05-01 ~ 2025-04-30
-600,000 GBP2023-05-01 ~ 2024-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
265,191 GBP2024-05-01 ~ 2025-04-30
729,731 GBP2023-05-01 ~ 2024-04-30
Wages/Salaries
3,242,456 GBP2024-05-01 ~ 2025-04-30
3,232,696 GBP2023-05-01 ~ 2024-04-30
Social Security Costs
352,941 GBP2024-05-01 ~ 2025-04-30
343,155 GBP2023-05-01 ~ 2024-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
167,448 GBP2024-05-01 ~ 2025-04-30
175,554 GBP2023-05-01 ~ 2024-04-30
Staff Costs/Employee Benefits Expense
3,762,845 GBP2024-05-01 ~ 2025-04-30
3,751,405 GBP2023-05-01 ~ 2024-04-30
Average Number of Employees
822024-05-01 ~ 2025-04-30
822023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
205,865 GBP2024-05-01 ~ 2025-04-30
147,207 GBP2023-05-01 ~ 2024-04-30
Audit Fees/Expenses
19,000 GBP2024-05-01 ~ 2025-04-30
16,000 GBP2023-05-01 ~ 2024-04-30
Current Tax for the Period
84,603 GBP2024-05-01 ~ 2025-04-30
205,341 GBP2023-05-01 ~ 2024-04-30
Tax Expense/Credit at Applicable Tax Rate
75,152 GBP2024-05-01 ~ 2025-04-30
233,351 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,365,700 GBP2025-04-30
6,254,156 GBP2024-04-30
Motor vehicles
264,551 GBP2025-04-30
198,450 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
6,664,342 GBP2025-04-30
6,452,606 GBP2024-04-30
Improvements to leasehold property
34,091 GBP2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,810,789 GBP2025-04-30
5,643,539 GBP2024-04-30
Motor vehicles
141,899 GBP2025-04-30
107,307 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,956,711 GBP2025-04-30
5,750,846 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
4,023 GBP2024-05-01 ~ 2025-04-30
Plant and equipment
167,250 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
34,592 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
205,865 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
4,023 GBP2025-04-30
Property, Plant & Equipment
Improvements to leasehold property
30,068 GBP2025-04-30
Plant and equipment
554,911 GBP2025-04-30
610,617 GBP2024-04-30
Motor vehicles
122,652 GBP2025-04-30
91,143 GBP2024-04-30
Raw Materials
3,145,476 GBP2025-04-30
2,876,603 GBP2024-04-30
Trade Debtors/Trade Receivables
Current
1,436,507 GBP2025-04-30
1,646,646 GBP2024-04-30
Amounts Owed by Group Undertakings
Current
508,579 GBP2025-04-30
116,561 GBP2024-04-30
Other Debtors
Current
2,839 GBP2025-04-30
2,840 GBP2024-04-30
Prepayments/Accrued Income
Current
251,547 GBP2025-04-30
133,257 GBP2024-04-30
Debtors
Current, Amounts falling due within one year
2,199,472 GBP2025-04-30
1,899,304 GBP2024-04-30
Bank Borrowings/Overdrafts
Current
666,646 GBP2025-04-30
Finance Lease Liabilities - Total Present Value
Current
146,769 GBP2025-04-30
137,912 GBP2024-04-30
Trade Creditors/Trade Payables
Current
849,175 GBP2025-04-30
837,627 GBP2024-04-30
Amounts owed to group undertakings
Current
200,921 GBP2025-04-30
4,379 GBP2024-04-30
Corporation Tax Payable
Current
82,154 GBP2025-04-30
64,143 GBP2024-04-30
Other Taxation & Social Security Payable
Current
111,870 GBP2025-04-30
174,944 GBP2024-04-30
Other Creditors
Current
26,673 GBP2025-04-30
43,138 GBP2024-04-30
Accrued Liabilities/Deferred Income
Current
399,870 GBP2025-04-30
565,008 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Non-current
223,085 GBP2025-04-30
369,855 GBP2024-04-30
Bank Borrowings
Current, Amounts falling due within one year
666,646 GBP2025-04-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
223,085 GBP2025-04-30
369,855 GBP2024-04-30
hire purchase agreements
369,854 GBP2025-04-30
507,767 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,752 GBP2025-04-30
58,742 GBP2024-04-30
Between one and five year
26,255 GBP2025-04-30
76,256 GBP2024-04-30
All periods
75,007 GBP2025-04-30
134,998 GBP2024-04-30
Bank Borrowings
Secured
666,646 GBP2025-04-30
Total Borrowings
Secured
1,036,500 GBP2025-04-30
507,767 GBP2024-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
150,031 GBP2025-04-30
156,842 GBP2024-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,111,600 shares2025-04-30