28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12023-08-01 ~ 2024-07-31
Turnover/Revenue
69,031,044 GBP2023-08-01 ~ 2024-07-31
63,026,958 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
52,454,040 GBP2023-08-01 ~ 2024-07-31
46,978,176 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
16,577,004 GBP2023-08-01 ~ 2024-07-31
16,048,782 GBP2022-08-01 ~ 2023-07-31
Distribution Costs
6,980,093 GBP2023-08-01 ~ 2024-07-31
6,805,392 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
2,753,587 GBP2023-08-01 ~ 2024-07-31
2,745,195 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
6,843,324 GBP2023-08-01 ~ 2024-07-31
6,502,195 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
38,729 GBP2023-08-01 ~ 2024-07-31
19,034 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
17,234 GBP2023-08-01 ~ 2024-07-31
46,613 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
6,864,819 GBP2023-08-01 ~ 2024-07-31
6,474,616 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,595,301 GBP2023-08-01 ~ 2024-07-31
1,170,105 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
5,269,518 GBP2023-08-01 ~ 2024-07-31
5,304,511 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
5,269,518 GBP2023-08-01 ~ 2024-07-31
5,304,511 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
1,691,840 GBP2024-07-31
1,736,802 GBP2023-07-31
Total Inventories
30,011,305 GBP2024-07-31
28,041,178 GBP2023-07-31
Debtors
11,540,348 GBP2024-07-31
8,869,331 GBP2023-07-31
Cash at bank and in hand
1,006,365 GBP2024-07-31
206,133 GBP2023-07-31
Current Assets
42,558,018 GBP2024-07-31
37,116,642 GBP2023-07-31
Creditors
Current
14,297,349 GBP2024-07-31
13,015,901 GBP2023-07-31
Net Current Assets/Liabilities
28,260,669 GBP2024-07-31
24,100,741 GBP2023-07-31
Total Assets Less Current Liabilities
29,952,509 GBP2024-07-31
25,837,543 GBP2023-07-31
Net Assets/Liabilities
29,628,178 GBP2024-07-31
25,515,882 GBP2023-07-31
Equity
Called up share capital
91,920 GBP2024-07-31
91,920 GBP2023-07-31
91,920 GBP2022-07-31
Share premium
20,880 GBP2024-07-31
20,880 GBP2023-07-31
20,880 GBP2022-07-31
Capital redemption reserve
48,500 GBP2024-07-31
48,500 GBP2023-07-31
48,500 GBP2022-07-31
Retained earnings (accumulated losses)
29,466,878 GBP2024-07-31
25,354,582 GBP2023-07-31
21,243,267 GBP2022-07-31
Equity
29,628,178 GBP2024-07-31
25,515,882 GBP2023-07-31
21,404,567 GBP2022-07-31
Dividends Paid
Retained earnings (accumulated losses)
-1,157,222 GBP2023-08-01 ~ 2024-07-31
-1,193,196 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-1,157,222 GBP2023-08-01 ~ 2024-07-31
-1,193,196 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,269,518 GBP2023-08-01 ~ 2024-07-31
5,304,511 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
5,302,045 GBP2023-08-01 ~ 2024-07-31
5,198,503 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
486,800 GBP2023-08-01 ~ 2024-07-31
467,987 GBP2022-08-01 ~ 2023-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
862,034 GBP2023-08-01 ~ 2024-07-31
647,476 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
6,650,879 GBP2023-08-01 ~ 2024-07-31
6,313,966 GBP2022-08-01 ~ 2023-07-31
Average Number of Employees
1552023-08-01 ~ 2024-07-31
1572022-08-01 ~ 2023-07-31
Director Remuneration
153,978 GBP2023-08-01 ~ 2024-07-31
160,285 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
420,918 GBP2023-08-01 ~ 2024-07-31
375,656 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
8,000 GBP2023-08-01 ~ 2024-07-31
7,500 GBP2022-08-01 ~ 2023-07-31
Current Tax for the Period
1,592,632 GBP2023-08-01 ~ 2024-07-31
1,148,531 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
1,716,205 GBP2023-08-01 ~ 2024-07-31
1,359,993 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
1,008,590 GBP2024-07-31
908,794 GBP2023-07-31
Plant and equipment
3,761,625 GBP2024-07-31
3,928,977 GBP2023-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-332,540 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
357,634 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
293,447 GBP2024-07-31
242,820 GBP2023-07-31
Plant and equipment
3,095,191 GBP2024-07-31
3,131,500 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
289,580 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-325,889 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Land and buildings, Short leasehold
715,143 GBP2024-07-31
Land and buildings, Long leasehold
73,722 GBP2024-07-31
62,211 GBP2023-07-31
Plant and equipment
666,434 GBP2024-07-31
797,477 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
930,090 GBP2024-07-31
908,857 GBP2023-07-31
Motor vehicles
189,406 GBP2024-07-31
235,180 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
6,247,345 GBP2024-07-31
6,327,931 GBP2023-07-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-46,327 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
-91,302 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Disposals
-470,169 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
767,010 GBP2024-07-31
757,161 GBP2023-07-31
Motor vehicles
115,945 GBP2024-07-31
175,736 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,555,505 GBP2024-07-31
4,591,129 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
56,176 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
24,535 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
420,918 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-46,327 GBP2023-08-01 ~ 2024-07-31
Motor vehicles
-84,326 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-456,542 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment
Furniture and fittings
163,080 GBP2024-07-31
151,696 GBP2023-07-31
Motor vehicles
73,461 GBP2024-07-31
59,444 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
7,772,319 GBP2024-07-31
6,714,127 GBP2023-07-31
Amounts Owed by Group Undertakings
Current
3,150,339 GBP2024-07-31
1,554,551 GBP2023-07-31
Other Debtors
Current
295,134 GBP2024-07-31
435,590 GBP2023-07-31
Prepayments/Accrued Income
Current
322,556 GBP2024-07-31
165,063 GBP2023-07-31
Debtors
Amounts falling due within one year, Current
11,540,348 GBP2024-07-31
Current, Amounts falling due within one year
8,869,331 GBP2023-07-31
Bank Borrowings/Overdrafts
Current
692,690 GBP2023-07-31
Trade Creditors/Trade Payables
Current
13,738,223 GBP2024-07-31
11,485,633 GBP2023-07-31
Corporation Tax Payable
Current
253,903 GBP2024-07-31
522,497 GBP2023-07-31
Other Taxation & Social Security Payable
Current
111,571 GBP2024-07-31
116,008 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
81,152 GBP2024-07-31
86,573 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
424,051 GBP2024-07-31
181,787 GBP2023-07-31
Between one and five year
146,237 GBP2024-07-31
644,339 GBP2023-07-31
All periods
570,288 GBP2024-07-31
826,126 GBP2023-07-31
Bank Overdrafts
Secured
692,690 GBP2023-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
324,331 GBP2024-07-31
321,661 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
91,920 shares2024-07-31
Profit/Loss
Retained earnings (accumulated losses)
5,269,518 GBP2023-08-01 ~ 2024-07-31