28290 - Manufacture Of Other General-purpose Machinery N.e.c.
Average Number of Employees
172023-07-01 ~ 2024-06-30
142022-07-01 ~ 2023-06-30
Profit/Loss
1,236,802 GBP2023-07-01 ~ 2024-06-30
249,739 GBP2022-07-01 ~ 2023-06-30
Turnover/Revenue
8,283,810 GBP2023-07-01 ~ 2024-06-30
4,590,694 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-5,520,656 GBP2023-07-01 ~ 2024-06-30
-3,327,805 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
2,763,154 GBP2023-07-01 ~ 2024-06-30
1,262,889 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
-172,186 GBP2023-07-01 ~ 2024-06-30
-169,555 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-1,087,840 GBP2023-07-01 ~ 2024-06-30
-881,090 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,517,506 GBP2023-07-01 ~ 2024-06-30
212,244 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,571,897 GBP2023-07-01 ~ 2024-06-30
261,697 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,236,802 GBP2023-07-01 ~ 2024-06-30
249,739 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
16,831 GBP2024-06-30
21,411 GBP2023-06-30
Fixed Assets - Investments
850 GBP2024-06-30
850 GBP2023-06-30
Fixed Assets
17,681 GBP2024-06-30
22,261 GBP2023-06-30
Total Inventories
252,576 GBP2024-06-30
284,275 GBP2023-06-30
Debtors
2,832,874 GBP2024-06-30
1,182,419 GBP2023-06-30
Cash at bank and in hand
3,149,929 GBP2024-06-30
3,007,423 GBP2023-06-30
Current Assets
6,235,379 GBP2024-06-30
4,474,117 GBP2023-06-30
Net Current Assets/Liabilities
4,660,255 GBP2024-06-30
3,476,168 GBP2023-06-30
Total Assets Less Current Liabilities
4,677,936 GBP2024-06-30
3,498,429 GBP2023-06-30
Net Assets/Liabilities
4,550,889 GBP2024-06-30
3,314,087 GBP2023-06-30
Equity
Called up share capital
100,000 GBP2024-06-30
100,000 GBP2023-06-30
100,000 GBP2022-06-30
Retained earnings (accumulated losses)
4,450,889 GBP2024-06-30
3,214,087 GBP2023-06-30
3,214,348 GBP2022-06-30
Equity
4,550,889 GBP2024-06-30
3,314,087 GBP2023-06-30
3,314,348 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,236,802 GBP2023-07-01 ~ 2024-06-30
249,739 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,236,802 GBP2023-07-01 ~ 2024-06-30
249,739 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-250,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-250,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
-250,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
7,496 GBP2023-07-01 ~ 2024-06-30
10,838 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.332023-07-01 ~ 2024-06-30
Furniture and fittings
0.202023-07-01 ~ 2024-06-30
Motor vehicles
0.252023-07-01 ~ 2024-06-30
Computers
0.332023-07-01 ~ 2024-06-30
Average number of employees in administration and support functions
112023-07-01 ~ 2024-06-30
102022-07-01 ~ 2023-06-30
Wages/Salaries
872,674 GBP2023-07-01 ~ 2024-06-30
636,554 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
91,673 GBP2023-07-01 ~ 2024-06-30
60,544 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,090 GBP2023-07-01 ~ 2024-06-30
43,300 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
1,021,437 GBP2023-07-01 ~ 2024-06-30
740,398 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
356,333 GBP2023-07-01 ~ 2024-06-30
206,317 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,164 GBP2023-07-01 ~ 2024-06-30
-1,830 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
392,975 GBP2023-07-01 ~ 2024-06-30
51,157 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
All ordinary shares
250,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
38,873 GBP2024-06-30
38,873 GBP2023-06-30
Furniture and fittings
38,514 GBP2024-06-30
38,514 GBP2023-06-30
Motor vehicles
120,230 GBP2024-06-30
120,230 GBP2023-06-30
Computers
161,009 GBP2024-06-30
158,093 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
358,626 GBP2024-06-30
355,710 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
38,873 GBP2024-06-30
38,873 GBP2023-06-30
Furniture and fittings
38,509 GBP2024-06-30
38,509 GBP2023-06-30
Motor vehicles
107,839 GBP2024-06-30
103,709 GBP2023-06-30
Computers
156,574 GBP2024-06-30
153,208 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
341,795 GBP2024-06-30
334,299 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
4,130 GBP2023-07-01 ~ 2024-06-30
Computers
3,366 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
7,496 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Furniture and fittings
5 GBP2024-06-30
5 GBP2023-06-30
Motor vehicles
12,391 GBP2024-06-30
16,521 GBP2023-06-30
Computers
4,435 GBP2024-06-30
4,885 GBP2023-06-30
Amounts invested in assets
Cost valuation, Non-current
850 GBP2024-06-30
Other Investments Other Than Loans
Non-current
849 GBP2024-06-30
849 GBP2023-06-30
Amounts invested in assets
Non-current
850 GBP2024-06-30
850 GBP2023-06-30
Value of work in progress
247,576 GBP2024-06-30
279,275 GBP2023-06-30
Finished Goods
5,000 GBP2024-06-30
5,000 GBP2023-06-30
Trade Debtors/Trade Receivables
972,571 GBP2024-06-30
1,121,592 GBP2023-06-30
Prepayments/Accrued Income
50,832 GBP2024-06-30
51,686 GBP2023-06-30
Other Debtors
11,673 GBP2024-06-30
9,141 GBP2023-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
445,977 GBP2024-06-30
478,247 GBP2023-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
711,317 GBP2024-06-30
99,900 GBP2023-06-30
Corporation Tax Payable
Amounts falling due within one year
194,971 GBP2024-06-30
13,788 GBP2023-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
21,423 GBP2024-06-30
18,085 GBP2023-06-30
Other Creditors
Amounts falling due within one year
201,436 GBP2024-06-30
217,929 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,852 GBP2024-06-30
5,016 GBP2023-06-30
Deferred Tax Liabilities
3,852 GBP2024-06-30
5,016 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-06-30
100,000 shares2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,000 GBP2024-06-30
48,000 GBP2023-06-30