28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
02022-10-03 ~ 2023-10-01
02021-10-04 ~ 2022-10-02
Turnover/Revenue
7,028,000 GBP2022-10-03 ~ 2023-10-01
7,114,000 GBP2021-10-04 ~ 2022-10-02
Raw materials and consumables used in the production process
-2,378,000 GBP2022-10-03 ~ 2023-10-01
-2,708,000 GBP2021-10-04 ~ 2022-10-02
Staff Costs/Employee Benefits Expense
-2,996,000 GBP2022-10-03 ~ 2023-10-01
-2,864,000 GBP2021-10-04 ~ 2022-10-02
Expenses related to depreciation, amortization, and impairment of assets
-47,000 GBP2022-10-03 ~ 2023-10-01
-42,000 GBP2021-10-04 ~ 2022-10-02
Operating Profit/Loss
234,000 GBP2022-10-03 ~ 2023-10-01
305,000 GBP2021-10-04 ~ 2022-10-02
Other Interest Receivable/Similar Income (Finance Income)
7,000 GBP2022-10-03 ~ 2023-10-01
1,000 GBP2021-10-04 ~ 2022-10-02
Profit/Loss on Ordinary Activities Before Tax
241,000 GBP2022-10-03 ~ 2023-10-01
306,000 GBP2021-10-04 ~ 2022-10-02
Profit/Loss
257,000 GBP2022-10-03 ~ 2023-10-01
324,000 GBP2021-10-04 ~ 2022-10-02
Property, Plant & Equipment
141,000 GBP2023-10-01
116,000 GBP2022-10-02
Fixed Assets - Investments
109,000 GBP2023-10-01
109,000 GBP2022-10-02
Fixed Assets
250,000 GBP2023-10-01
225,000 GBP2022-10-02
Total Inventories
1,084,000 GBP2023-10-01
1,119,000 GBP2022-10-02
Debtors
Current
2,522,000 GBP2023-10-01
2,308,000 GBP2022-10-02
Cash at bank and in hand
1,139,000 GBP2023-10-01
1,229,000 GBP2022-10-02
Current Assets
4,745,000 GBP2023-10-01
4,656,000 GBP2022-10-02
Creditors
Current, Amounts falling due within one year
-2,456,000 GBP2023-10-01
-2,599,000 GBP2022-10-02
Net Current Assets/Liabilities
2,289,000 GBP2023-10-01
2,057,000 GBP2022-10-02
Total Assets Less Current Liabilities
2,539,000 GBP2023-10-01
2,282,000 GBP2022-10-02
Net Assets/Liabilities
2,539,000 GBP2023-10-01
2,282,000 GBP2022-10-02
Equity
Called up share capital
280,000 GBP2023-10-01
280,000 GBP2022-10-02
280,000 GBP2021-10-04
Share premium
10,000 GBP2023-10-01
10,000 GBP2022-10-02
10,000 GBP2021-10-04
Capital redemption reserve
180,000 GBP2023-10-01
180,000 GBP2022-10-02
180,000 GBP2021-10-04
Retained earnings (accumulated losses)
2,069,000 GBP2023-10-01
1,812,000 GBP2022-10-02
1,488,000 GBP2021-10-04
Equity
2,539,000 GBP2023-10-01
2,282,000 GBP2022-10-02
1,958,000 GBP2021-10-04
Profit/Loss
Retained earnings (accumulated losses)
257,000 GBP2022-10-03 ~ 2023-10-01
324,000 GBP2021-10-04 ~ 2022-10-02
Comprehensive Income/Expense
Retained earnings (accumulated losses)
257,000 GBP2022-10-03 ~ 2023-10-01
324,000 GBP2021-10-04 ~ 2022-10-02
Comprehensive Income/Expense
257,000 GBP2022-10-03 ~ 2023-10-01
324,000 GBP2021-10-04 ~ 2022-10-02
Property, Plant & Equipment - Depreciation Expense
61,000 GBP2022-10-03 ~ 2023-10-01
46,000 GBP2021-10-04 ~ 2022-10-02
Cash and Cash Equivalents
1,139,000 GBP2023-10-01
1,229,000 GBP2022-10-02
2,068,000 GBP2021-10-04
Audit Fees/Expenses
17,000 GBP2022-10-03 ~ 2023-10-01
15,000 GBP2021-10-04 ~ 2022-10-02
Wages/Salaries
2,652,000 GBP2022-10-03 ~ 2023-10-01
2,527,000 GBP2021-10-04 ~ 2022-10-02
Social Security Costs
284,000 GBP2022-10-03 ~ 2023-10-01
279,000 GBP2021-10-04 ~ 2022-10-02
Director Remuneration
23,000 GBP2022-10-03 ~ 2023-10-01
22,000 GBP2021-10-04 ~ 2022-10-02
Tax Expense/Credit at Applicable Tax Rate
53,000 GBP2022-10-03 ~ 2023-10-01
58,000 GBP2021-10-04 ~ 2022-10-02
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
100,000 GBP2023-10-01
100,000 GBP2022-10-02
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
100,000 GBP2023-10-01
100,000 GBP2022-10-02
Property, Plant & Equipment - Gross Cost
Plant and equipment
421,000 GBP2023-10-01
388,000 GBP2022-10-02
Property, Plant & Equipment - Other Disposals
Plant and equipment
-53,000 GBP2022-10-03 ~ 2023-10-01
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
272,000 GBP2022-10-02
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
61,000 GBP2022-10-03 ~ 2023-10-01
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-53,000 GBP2022-10-03 ~ 2023-10-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
280,000 GBP2023-10-01
Property, Plant & Equipment
Plant and equipment
141,000 GBP2023-10-01
116,000 GBP2022-10-02
Raw materials and consumables
1,084,000 GBP2023-10-01
1,119,000 GBP2022-10-02
Trade Debtors/Trade Receivables
Current
605,000 GBP2023-10-01
406,000 GBP2022-10-02
Amounts Owed by Group Undertakings
Current
1,687,000 GBP2023-10-01
1,694,000 GBP2022-10-02
Other Debtors
Current
1,000 GBP2023-10-01
31,000 GBP2022-10-02
Prepayments/Accrued Income
Current
190,000 GBP2023-10-01
177,000 GBP2022-10-02
Trade Creditors/Trade Payables
Current
507,000 GBP2023-10-01
759,000 GBP2022-10-02
Amounts owed to group undertakings
Current
392,000 GBP2023-10-01
392,000 GBP2022-10-02
Corporation Tax Payable
Current
22,000 GBP2023-10-01
38,000 GBP2022-10-02
Taxation/Social Security Payable
Current
246,000 GBP2023-10-01
87,000 GBP2022-10-02
Other Creditors
Current
410,000 GBP2023-10-01
556,000 GBP2022-10-02
Accrued Liabilities/Deferred Income
Current
879,000 GBP2023-10-01
767,000 GBP2022-10-02
Creditors
Current
2,456,000 GBP2023-10-01
2,599,000 GBP2022-10-02
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2023-10-01
200,000 shares2022-10-02
Par Value of Share
Class 1 ordinary share
02022-10-03 ~ 2023-10-01
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
80,000 shares2023-10-01
80,000 shares2022-10-02
Par Value of Share
Class 2 ordinary share
02022-10-03 ~ 2023-10-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,000 GBP2023-10-01
5,000 GBP2022-10-02
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,000 GBP2023-10-01
5,000 GBP2022-10-02