30990 - Manufacture Of Other Transport Equipment N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,855,545 GBP2024-01-01 ~ 2024-12-31
8,610,036 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,730,395 GBP2024-01-01 ~ 2024-12-31
7,612,162 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,125,150 GBP2024-01-01 ~ 2024-12-31
997,874 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
43,772 GBP2024-01-01 ~ 2024-12-31
37,092 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,913,258 GBP2024-01-01 ~ 2024-12-31
1,544,363 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-268,377 GBP2024-01-01 ~ 2024-12-31
-96,302 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
151,649 GBP2024-01-01 ~ 2024-12-31
129,359 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
725 GBP2024-01-01 ~ 2024-12-31
1,074 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-117,453 GBP2024-01-01 ~ 2024-12-31
31,983 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-16,035 GBP2024-01-01 ~ 2024-12-31
6,539 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-101,418 GBP2024-01-01 ~ 2024-12-31
25,444 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-101,418 GBP2024-01-01 ~ 2024-12-31
25,444 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,189,443 GBP2024-12-31
1,201,826 GBP2023-12-31
Total Inventories
1,646,093 GBP2024-12-31
1,616,553 GBP2023-12-31
Debtors
7,820,480 GBP2024-12-31
7,206,529 GBP2023-12-31
Cash at bank and in hand
1,826,214 GBP2024-12-31
2,423,104 GBP2023-12-31
Current Assets
11,292,787 GBP2024-12-31
11,246,186 GBP2023-12-31
Creditors
Current
966,502 GBP2024-12-31
816,048 GBP2023-12-31
Net Current Assets/Liabilities
10,326,285 GBP2024-12-31
10,430,138 GBP2023-12-31
Total Assets Less Current Liabilities
11,515,728 GBP2024-12-31
11,631,964 GBP2023-12-31
Creditors
Non-current
-508 GBP2024-12-31
-15,326 GBP2023-12-31
Net Assets/Liabilities
11,500,367 GBP2024-12-31
11,601,785 GBP2023-12-31
Equity
Called up share capital
1,168,500 GBP2024-12-31
1,168,500 GBP2023-12-31
1,168,500 GBP2022-12-31
Retained earnings (accumulated losses)
10,331,867 GBP2024-12-31
10,433,285 GBP2023-12-31
10,407,841 GBP2022-12-31
Equity
11,500,367 GBP2024-12-31
11,601,785 GBP2023-12-31
11,576,341 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-101,418 GBP2024-01-01 ~ 2024-12-31
25,444 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,776,145 GBP2024-01-01 ~ 2024-12-31
1,666,193 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
160,488 GBP2024-01-01 ~ 2024-12-31
148,598 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,925 GBP2024-01-01 ~ 2024-12-31
44,225 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,982,558 GBP2024-01-01 ~ 2024-12-31
1,859,016 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
772024-01-01 ~ 2024-12-31
772023-01-01 ~ 2023-12-31
Director Remuneration
60,808 GBP2024-01-01 ~ 2024-12-31
65,828 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
28,590 GBP2024-01-01 ~ 2024-12-31
40,785 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,020 GBP2024-01-01 ~ 2024-12-31
17,400 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
14,343 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-29,363 GBP2024-01-01 ~ 2024-12-31
6,077 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,827,515 GBP2024-12-31
1,827,515 GBP2023-12-31
Improvements to leasehold property
432,958 GBP2024-12-31
432,958 GBP2023-12-31
Plant and equipment
660,647 GBP2024-12-31
649,035 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
765,504 GBP2024-12-31
765,504 GBP2023-12-31
Improvements to leasehold property
376,840 GBP2024-12-31
367,013 GBP2023-12-31
Plant and equipment
593,457 GBP2024-12-31
575,221 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
9,827 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
18,236 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,062,011 GBP2024-12-31
1,062,011 GBP2023-12-31
Improvements to leasehold property
56,118 GBP2024-12-31
65,945 GBP2023-12-31
Plant and equipment
67,190 GBP2024-12-31
73,814 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
300,252 GBP2024-12-31
295,657 GBP2023-12-31
Motor vehicles
11,750 GBP2024-12-31
11,750 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,233,122 GBP2024-12-31
3,216,915 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
296,128 GBP2024-12-31
295,601 GBP2023-12-31
Motor vehicles
11,750 GBP2024-12-31
11,750 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,043,679 GBP2024-12-31
2,015,089 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
527 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
28,590 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
4,124 GBP2024-12-31
56 GBP2023-12-31
Raw Materials
1,455,140 GBP2024-12-31
1,448,190 GBP2023-12-31
Value of work in progress
190,953 GBP2024-12-31
150,443 GBP2023-12-31
Finished Goods
17,920 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,373,023 GBP2024-12-31
1,133,660 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,333,553 GBP2024-12-31
5,908,927 GBP2023-12-31
Other Debtors
Current
6,653 GBP2024-12-31
107 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
59,534 GBP2024-12-31
39,825 GBP2023-12-31
Prepayments
Current
47,717 GBP2024-12-31
124,010 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,820,480 GBP2024-12-31
7,206,529 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
14,818 GBP2024-12-31
14,818 GBP2023-12-31
Trade Creditors/Trade Payables
Current
341,018 GBP2024-12-31
329,797 GBP2023-12-31
Amounts owed to group undertakings
Current
133,036 GBP2024-12-31
44,646 GBP2023-12-31
Other Taxation & Social Security Payable
Current
80,068 GBP2024-12-31
63,985 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
56,361 GBP2024-12-31
52,246 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
508 GBP2024-12-31
15,326 GBP2023-12-31
Between one and five year, hire purchase agreements
508 GBP2024-12-31
hire purchase agreements
15,326 GBP2024-12-31
30,144 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,084 GBP2024-12-31
26,930 GBP2023-12-31
Between one and five year
12,333 GBP2024-12-31
10,027 GBP2023-12-31
More than five year
1,998 GBP2023-12-31
All periods
28,417 GBP2024-12-31
38,955 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
14,853 GBP2024-12-31
14,853 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
14,853 GBP2024-12-31
14,853 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,168,500 shares2024-12-31