28290 - Manufacture Of Other General-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
02021-10-01 ~ 2022-09-30
Class 2 ordinary share
02021-10-01 ~ 2022-09-30
Property, Plant & Equipment
8,645,408 GBP2022-09-30
8,705,047 GBP2021-09-30
Fixed Assets - Investments
3,326,318 GBP2022-09-30
3,240,799 GBP2021-09-30
Fixed Assets
11,971,726 GBP2022-09-30
11,945,846 GBP2021-09-30
Total Inventories
2,826,701 GBP2022-09-30
2,153,334 GBP2021-09-30
Debtors
6,228,467 GBP2022-09-30
5,595,334 GBP2021-09-30
Cash at bank and in hand
10,172,450 GBP2022-09-30
7,162,727 GBP2021-09-30
Current Assets
19,227,618 GBP2022-09-30
14,911,395 GBP2021-09-30
Creditors
Current
1,657,200 GBP2022-09-30
1,370,348 GBP2021-09-30
Net Current Assets/Liabilities
17,570,418 GBP2022-09-30
13,541,047 GBP2021-09-30
Total Assets Less Current Liabilities
29,542,144 GBP2022-09-30
25,486,893 GBP2021-09-30
Net Assets/Liabilities
29,444,592 GBP2022-09-30
25,398,672 GBP2021-09-30
Equity
Called up share capital
1,000 GBP2022-09-30
1,000 GBP2021-09-30
1,000 GBP2020-09-30
Retained earnings (accumulated losses)
29,443,592 GBP2022-09-30
25,397,672 GBP2021-09-30
25,276,568 GBP2020-09-30
Equity
29,444,592 GBP2022-09-30
25,398,672 GBP2021-09-30
25,277,568 GBP2020-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,545,920 GBP2021-10-01 ~ 2022-09-30
1,521,104 GBP2020-10-01 ~ 2021-09-30
Comprehensive Income/Expense
5,545,920 GBP2021-10-01 ~ 2022-09-30
1,521,104 GBP2020-10-01 ~ 2021-09-30
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2021-10-01 ~ 2022-09-30
-1,400,000 GBP2020-10-01 ~ 2021-09-30
Dividends Paid
-1,500,000 GBP2021-10-01 ~ 2022-09-30
-1,400,000 GBP2020-10-01 ~ 2021-09-30
Average Number of Employees
2632021-10-01 ~ 2022-09-30
2682020-10-01 ~ 2021-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,913,940 GBP2022-09-30
1,904,528 GBP2021-09-30
Plant and equipment
13,975,180 GBP2022-09-30
13,437,995 GBP2021-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-324,820 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
615,316 GBP2022-09-30
584,265 GBP2021-09-30
Plant and equipment
10,761,413 GBP2022-09-30
10,407,019 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
31,051 GBP2021-10-01 ~ 2022-09-30
Plant and equipment
675,386 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-320,992 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
Land and buildings
1,298,624 GBP2022-09-30
1,320,263 GBP2021-09-30
Plant and equipment
3,213,767 GBP2022-09-30
3,030,976 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
435,893 GBP2022-09-30
280,258 GBP2021-09-30
Motor vehicles
66,217 GBP2022-09-30
66,217 GBP2021-09-30
Property, Plant & Equipment - Gross Cost
21,702,503 GBP2022-09-30
21,000,271 GBP2021-09-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-2,500 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Disposals
-327,320 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
255,745 GBP2022-09-30
234,372 GBP2021-09-30
Motor vehicles
66,217 GBP2022-09-30
66,217 GBP2021-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,057,095 GBP2022-09-30
12,295,224 GBP2021-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
23,873 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,085,363 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-2,500 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-323,492 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
Furniture and fittings
180,148 GBP2022-09-30
45,886 GBP2021-09-30
Investments in Group Undertakings
Cost valuation
3,326,318 GBP2022-09-30
3,240,799 GBP2021-09-30
Additions to investments
85,519 GBP2022-09-30
Investments in Group Undertakings
3,326,318 GBP2022-09-30
3,240,799 GBP2021-09-30
Raw Materials
1,234,602 GBP2022-09-30
999,628 GBP2021-09-30
Value of work in progress
1,165,358 GBP2022-09-30
863,272 GBP2021-09-30
Finished Goods
426,741 GBP2022-09-30
290,434 GBP2021-09-30
Trade Debtors/Trade Receivables
Current
1,411,555 GBP2022-09-30
1,327,956 GBP2021-09-30
Amounts Owed by Group Undertakings
Current
3,577,665 GBP2022-09-30
3,788,574 GBP2021-09-30
Other Debtors
Current
16,090 GBP2022-09-30
3,693 GBP2021-09-30
Amount of corporation tax that is recoverable
Current
40,000 GBP2021-09-30
Amount of value-added tax that is recoverable
Current
260,804 GBP2022-09-30
111,833 GBP2021-09-30
Prepayments
Current
957,570 GBP2022-09-30
317,848 GBP2021-09-30
Debtors
Amounts falling due within one year, Current
6,228,467 GBP2022-09-30
5,595,334 GBP2021-09-30
Trade Creditors/Trade Payables
Current
385,106 GBP2022-09-30
385,968 GBP2021-09-30
Corporation Tax Payable
Current
25,162 GBP2022-09-30
Other Creditors
Current
20,236 GBP2022-09-30
36,355 GBP2021-09-30
Accrued Liabilities
Current
710,684 GBP2022-09-30
636,011 GBP2021-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,000 GBP2022-09-30
19,910 GBP2021-09-30
Between one and five year
100,000 GBP2022-09-30
79,640 GBP2021-09-30
More than five year
2,775,000 GBP2022-09-30
2,229,920 GBP2021-09-30
All periods
2,900,000 GBP2022-09-30
2,329,470 GBP2021-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
97,552 GBP2022-09-30
88,221 GBP2021-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2022-09-30
Class 2 ordinary share
500 shares2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
5,545,920 GBP2021-10-01 ~ 2022-09-30