28290 - Manufacture Of Other General-purpose Machinery N.e.c.
Average Number of Employees
512024-04-01 ~ 2025-03-31
562023-04-01 ~ 2024-03-31
Turnover/Revenue
15,832,293 GBP2024-04-01 ~ 2025-03-31
16,368,234 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-10,825,610 GBP2024-04-01 ~ 2025-03-31
-11,877,793 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
5,006,683 GBP2024-04-01 ~ 2025-03-31
4,490,441 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-216,811 GBP2024-04-01 ~ 2025-03-31
-248,221 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-960,335 GBP2024-04-01 ~ 2025-03-31
-1,050,109 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
3,837,337 GBP2024-04-01 ~ 2025-03-31
3,199,311 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
18,774 GBP2024-04-01 ~ 2025-03-31
37,312 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
3,856,111 GBP2024-04-01 ~ 2025-03-31
3,236,623 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
8,378,740 GBP2025-03-31
7,183,552 GBP2024-03-31
8,500,268 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
3,195,188 GBP2024-04-01 ~ 2025-03-31
2,683,284 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2024-04-01 ~ 2025-03-31
-4,000,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
2,282,466 GBP2025-03-31
1,212,269 GBP2024-03-31
Fixed Assets - Investments
28,765 GBP2025-03-31
28,765 GBP2024-03-31
Fixed Assets
2,311,231 GBP2025-03-31
1,241,034 GBP2024-03-31
Total Inventories
5,050,358 GBP2025-03-31
5,553,971 GBP2024-03-31
Debtors
Current
2,684,898 GBP2025-03-31
3,801,671 GBP2024-03-31
Cash at bank and in hand
2,052,290 GBP2025-03-31
1,227,929 GBP2024-03-31
Current Assets
9,787,546 GBP2025-03-31
10,583,571 GBP2024-03-31
Net Current Assets/Liabilities
6,232,869 GBP2025-03-31
6,017,590 GBP2024-03-31
Total Assets Less Current Liabilities
8,544,100 GBP2025-03-31
7,258,624 GBP2024-03-31
Net Assets/Liabilities
8,428,740 GBP2025-03-31
7,233,552 GBP2024-03-31
Equity
Called up share capital
50,000 GBP2025-03-31
50,000 GBP2024-03-31
Equity
8,428,740 GBP2025-03-31
7,233,552 GBP2024-03-31
Profit/Loss
3,195,188 GBP2024-04-01 ~ 2025-03-31
2,683,284 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
89,409 GBP2024-04-01 ~ 2025-03-31
96,298 GBP2023-04-01 ~ 2024-03-31
Cash and Cash Equivalents
2,052,290 GBP2025-03-31
1,227,929 GBP2024-03-31
1,738,127 GBP2023-04-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252024-04-01 ~ 2025-03-31
Furniture and fittings
252024-04-01 ~ 2025-03-31
Audit Fees/Expenses
16,000 GBP2024-04-01 ~ 2025-03-31
15,000 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
1,711,736 GBP2024-04-01 ~ 2025-03-31
1,894,086 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
169,741 GBP2024-04-01 ~ 2025-03-31
186,701 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,922,393 GBP2024-04-01 ~ 2025-03-31
2,148,351 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
84,507 GBP2024-04-01 ~ 2025-03-31
97,810 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
90,288 GBP2024-04-01 ~ 2025-03-31
-15,804 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
1,035,236 GBP2024-04-01 ~ 2025-03-31
809,156 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Buildings
2,677,078 GBP2025-03-31
1,591,182 GBP2024-03-31
Motor vehicles
287,342 GBP2025-03-31
216,091 GBP2024-03-31
Furniture and fittings
838,498 GBP2025-03-31
836,039 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
3,802,918 GBP2025-03-31
2,643,312 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
193,793 GBP2025-03-31
157,491 GBP2024-03-31
Furniture and fittings
790,944 GBP2025-03-31
763,595 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,520,452 GBP2025-03-31
1,431,043 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
27,349 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
89,409 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Buildings
2,141,363 GBP2025-03-31
1,081,225 GBP2024-03-31
Motor vehicles
93,549 GBP2025-03-31
58,600 GBP2024-03-31
Furniture and fittings
47,554 GBP2025-03-31
72,444 GBP2024-03-31
Raw materials and consumables
4,076,774 GBP2025-03-31
4,644,873 GBP2024-03-31
Finished Goods/Goods for Resale
973,584 GBP2025-03-31
909,098 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,648,575 GBP2025-03-31
3,763,928 GBP2024-03-31
Other Debtors
Current
13,377 GBP2025-03-31
13,378 GBP2024-03-31
Prepayments/Accrued Income
Current
22,946 GBP2025-03-31
24,365 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,798,110 GBP2025-03-31
1,680,834 GBP2024-03-31
Amounts owed to group undertakings
Current
28,765 GBP2025-03-31
28,765 GBP2024-03-31
Corporation Tax Payable
Current
99,462 GBP2025-03-31
165,601 GBP2024-03-31
Taxation/Social Security Payable
Current
349,718 GBP2025-03-31
483,823 GBP2024-03-31
Other Creditors
Current
1,200,000 GBP2025-03-31
2,072,560 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
78,622 GBP2025-03-31
134,398 GBP2024-03-31
Creditors
Current
3,554,677 GBP2025-03-31
4,565,981 GBP2024-03-31
Net Deferred Tax Liability/Asset
115,360 GBP2025-03-31
25,072 GBP2024-03-31
40,876 GBP2023-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
90,288 GBP2024-04-01 ~ 2025-03-31
-15,804 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
115,360 GBP2025-03-31
25,072 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2025-03-31
50,000 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31