28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12022-08-01 ~ 2023-07-31
Turnover/Revenue
63,026,958 GBP2022-08-01 ~ 2023-07-31
52,804,576 GBP2021-08-01 ~ 2022-07-31
Cost of Sales
46,978,176 GBP2022-08-01 ~ 2023-07-31
39,066,415 GBP2021-08-01 ~ 2022-07-31
Gross Profit/Loss
16,048,782 GBP2022-08-01 ~ 2023-07-31
13,738,161 GBP2021-08-01 ~ 2022-07-31
Distribution Costs
6,805,392 GBP2022-08-01 ~ 2023-07-31
6,066,845 GBP2021-08-01 ~ 2022-07-31
Administrative Expenses
2,745,195 GBP2022-08-01 ~ 2023-07-31
2,111,490 GBP2021-08-01 ~ 2022-07-31
Operating Profit/Loss
6,502,195 GBP2022-08-01 ~ 2023-07-31
5,571,895 GBP2021-08-01 ~ 2022-07-31
Other Interest Receivable/Similar Income (Finance Income)
19,034 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
46,613 GBP2022-08-01 ~ 2023-07-31
18,216 GBP2021-08-01 ~ 2022-07-31
Profit/Loss on Ordinary Activities Before Tax
6,474,616 GBP2022-08-01 ~ 2023-07-31
5,553,679 GBP2021-08-01 ~ 2022-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,170,105 GBP2022-08-01 ~ 2023-07-31
947,176 GBP2021-08-01 ~ 2022-07-31
Profit/Loss
5,304,511 GBP2022-08-01 ~ 2023-07-31
4,606,503 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
5,304,511 GBP2022-08-01 ~ 2023-07-31
4,606,503 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment
1,736,802 GBP2023-07-31
1,490,318 GBP2022-07-31
Total Inventories
28,041,178 GBP2023-07-31
21,927,762 GBP2022-07-31
Debtors
8,869,331 GBP2023-07-31
8,050,146 GBP2022-07-31
Cash at bank and in hand
206,133 GBP2023-07-31
138,535 GBP2022-07-31
Current Assets
37,116,642 GBP2023-07-31
30,116,443 GBP2022-07-31
Creditors
Current
13,015,901 GBP2023-07-31
9,893,670 GBP2022-07-31
Net Current Assets/Liabilities
24,100,741 GBP2023-07-31
20,222,773 GBP2022-07-31
Total Assets Less Current Liabilities
25,837,543 GBP2023-07-31
21,713,091 GBP2022-07-31
Net Assets/Liabilities
25,515,882 GBP2023-07-31
21,404,567 GBP2022-07-31
Equity
25,515,882 GBP2023-07-31
21,404,567 GBP2022-07-31
17,767,757 GBP2021-07-31
Called up share capital
91,920 GBP2023-07-31
91,920 GBP2022-07-31
91,920 GBP2021-07-31
Retained earnings (accumulated losses)
25,354,582 GBP2023-07-31
21,243,267 GBP2022-07-31
17,606,457 GBP2021-07-31
Share premium
20,880 GBP2023-07-31
20,880 GBP2022-07-31
20,880 GBP2021-07-31
Capital redemption reserve
48,500 GBP2023-07-31
48,500 GBP2022-07-31
48,500 GBP2021-07-31
Dividends Paid
-1,193,196 GBP2022-08-01 ~ 2023-07-31
-969,693 GBP2021-08-01 ~ 2022-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,304,511 GBP2022-08-01 ~ 2023-07-31
4,606,503 GBP2021-08-01 ~ 2022-07-31
Wages/Salaries
5,198,503 GBP2022-08-01 ~ 2023-07-31
4,426,036 GBP2021-08-01 ~ 2022-07-31
Social Security Costs
467,987 GBP2022-08-01 ~ 2023-07-31
404,630 GBP2021-08-01 ~ 2022-07-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
647,476 GBP2022-08-01 ~ 2023-07-31
683,503 GBP2021-08-01 ~ 2022-07-31
Staff Costs/Employee Benefits Expense
6,313,966 GBP2022-08-01 ~ 2023-07-31
5,514,169 GBP2021-08-01 ~ 2022-07-31
Average Number of Employees
1572022-08-01 ~ 2023-07-31
1412021-08-01 ~ 2022-07-31
Director Remuneration
160,285 GBP2022-08-01 ~ 2023-07-31
172,507 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
375,656 GBP2022-08-01 ~ 2023-07-31
308,969 GBP2021-08-01 ~ 2022-07-31
Audit Fees/Expenses
7,500 GBP2022-08-01 ~ 2023-07-31
6,750 GBP2021-08-01 ~ 2022-07-31
Current Tax for the Period
1,148,531 GBP2022-08-01 ~ 2023-07-31
793,000 GBP2021-08-01 ~ 2022-07-31
Tax Expense/Credit at Applicable Tax Rate
1,359,993 GBP2022-08-01 ~ 2023-07-31
1,055,199 GBP2021-08-01 ~ 2022-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,928,977 GBP2023-07-31
3,607,479 GBP2022-07-31
Property, Plant & Equipment - Disposals
Plant and equipment
-10,640 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,131,500 GBP2023-07-31
2,875,006 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
259,155 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,661 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Plant and equipment
797,477 GBP2023-07-31
732,473 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
908,857 GBP2023-07-31
846,139 GBP2022-07-31
Motor vehicles
235,180 GBP2023-07-31
198,119 GBP2022-07-31
Property, Plant & Equipment - Gross Cost
6,327,931 GBP2023-07-31
5,708,452 GBP2022-07-31
Property, Plant & Equipment - Disposals
-10,640 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
757,161 GBP2023-07-31
710,582 GBP2022-07-31
Motor vehicles
175,736 GBP2023-07-31
145,641 GBP2022-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,591,129 GBP2023-07-31
4,218,134 GBP2022-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
46,579 GBP2022-08-01 ~ 2023-07-31
Motor vehicles
30,095 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
375,656 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,661 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
Furniture and fittings
151,696 GBP2023-07-31
135,557 GBP2022-07-31
Motor vehicles
59,444 GBP2023-07-31
52,478 GBP2022-07-31
Trade Debtors/Trade Receivables
Current
6,714,127 GBP2023-07-31
6,501,679 GBP2022-07-31
Amounts Owed by Group Undertakings
Current
1,554,551 GBP2023-07-31
832,372 GBP2022-07-31
Other Debtors
Current
435,590 GBP2023-07-31
375,963 GBP2022-07-31
Amount of corporation tax that is recoverable
Current
107,000 GBP2022-07-31
Prepayments/Accrued Income
Current
165,063 GBP2023-07-31
233,132 GBP2022-07-31
Debtors
Current, Amounts falling due within one year
8,869,331 GBP2023-07-31
8,050,146 GBP2022-07-31
Bank Borrowings/Overdrafts
Current
692,690 GBP2023-07-31
626,797 GBP2022-07-31
Trade Creditors/Trade Payables
Current
11,485,633 GBP2023-07-31
8,347,087 GBP2022-07-31
Amounts owed to group undertakings
Current
697,162 GBP2022-07-31
Corporation Tax Payable
Current
522,497 GBP2023-07-31
Other Taxation & Social Security Payable
Current
116,008 GBP2023-07-31
108,035 GBP2022-07-31
Accrued Liabilities/Deferred Income
Current
86,573 GBP2023-07-31
89,582 GBP2022-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
181,787 GBP2023-07-31
175,000 GBP2022-07-31
Between one and five year
644,339 GBP2023-07-31
682,118 GBP2022-07-31
All periods
826,126 GBP2023-07-31
857,118 GBP2022-07-31
Bank Overdrafts
Secured
692,690 GBP2023-07-31
626,797 GBP2022-07-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
321,661 GBP2023-07-31
308,524 GBP2022-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
91,920 shares2023-07-31