30990 - Manufacture Of Other Transport Equipment N.e.c.
Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Turnover/Revenue
9,043,478 GBP2022-04-01 ~ 2023-03-31
9,633,191 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
7,951,519 GBP2022-04-01 ~ 2023-03-31
8,652,606 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
1,091,959 GBP2022-04-01 ~ 2023-03-31
980,585 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
675,746 GBP2022-04-01 ~ 2023-03-31
621,354 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
440,372 GBP2022-04-01 ~ 2023-03-31
397,297 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
167 GBP2022-04-01 ~ 2023-03-31
38 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
37,457 GBP2022-04-01 ~ 2023-03-31
27,781 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
403,082 GBP2022-04-01 ~ 2023-03-31
369,554 GBP2021-04-01 ~ 2022-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
5,786 GBP2022-04-01 ~ 2023-03-31
-33,237 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
397,296 GBP2022-04-01 ~ 2023-03-31
402,791 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
397,296 GBP2022-04-01 ~ 2023-03-31
402,791 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
2,920,615 GBP2023-03-31
2,758,035 GBP2022-03-31
Total Inventories
475,000 GBP2023-03-31
266,000 GBP2022-03-31
Debtors
1,753,502 GBP2023-03-31
1,746,215 GBP2022-03-31
Cash at bank and in hand
731,285 GBP2023-03-31
731,679 GBP2022-03-31
Current Assets
2,959,787 GBP2023-03-31
2,743,894 GBP2022-03-31
Creditors
Current
1,873,267 GBP2023-03-31
1,648,683 GBP2022-03-31
Net Current Assets/Liabilities
1,086,520 GBP2023-03-31
1,095,211 GBP2022-03-31
Total Assets Less Current Liabilities
4,007,135 GBP2023-03-31
3,853,246 GBP2022-03-31
Net Assets/Liabilities
3,487,443 GBP2023-03-31
3,113,627 GBP2022-03-31
Equity
3,487,443 GBP2023-03-31
3,113,627 GBP2022-03-31
Bank Overdrafts
-4,641 GBP2022-03-31
-6,481 GBP2021-03-31
Wages/Salaries
1,803,240 GBP2022-04-01 ~ 2023-03-31
1,723,355 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
149,770 GBP2022-04-01 ~ 2023-03-31
135,605 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
30,318 GBP2022-04-01 ~ 2023-03-31
30,227 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
1,983,328 GBP2022-04-01 ~ 2023-03-31
1,889,187 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
592022-04-01 ~ 2023-03-31
572021-04-01 ~ 2022-03-31
Director Remuneration
26,790 GBP2022-04-01 ~ 2023-03-31
26,660 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
105,813 GBP2022-04-01 ~ 2023-03-31
105,239 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
8,640 GBP2022-04-01 ~ 2023-03-31
8,000 GBP2021-04-01 ~ 2022-03-31
Current Tax for the Period
4,622 GBP2022-04-01 ~ 2023-03-31
-85,055 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
76,586 GBP2022-04-01 ~ 2023-03-31
70,215 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,562,432 GBP2023-03-31
2,327,792 GBP2022-03-31
Improvements to leasehold property
13,582 GBP2023-03-31
13,582 GBP2022-03-31
Plant and equipment
1,161,296 GBP2023-03-31
1,156,411 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
181,777 GBP2023-03-31
162,500 GBP2022-03-31
Improvements to leasehold property
10,973 GBP2023-03-31
10,512 GBP2022-03-31
Plant and equipment
710,454 GBP2023-03-31
631,405 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,277 GBP2022-04-01 ~ 2023-03-31
Improvements to leasehold property
461 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
79,049 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings
2,380,655 GBP2023-03-31
2,165,292 GBP2022-03-31
Improvements to leasehold property
2,609 GBP2023-03-31
3,070 GBP2022-03-31
Plant and equipment
450,842 GBP2023-03-31
525,006 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
104,809 GBP2023-03-31
83,232 GBP2022-03-31
Motor vehicles
99,221 GBP2023-03-31
91,316 GBP2022-03-31
Computers
36,184 GBP2023-03-31
35,210 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
3,977,524 GBP2023-03-31
3,707,543 GBP2022-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-19,844 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-19,844 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
80,665 GBP2023-03-31
79,889 GBP2022-03-31
Motor vehicles
43,737 GBP2023-03-31
40,737 GBP2022-03-31
Computers
29,303 GBP2023-03-31
24,465 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,056,909 GBP2023-03-31
949,508 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
776 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
16,720 GBP2022-04-01 ~ 2023-03-31
Computers
4,838 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
121,121 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-13,720 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,720 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Furniture and fittings
24,144 GBP2023-03-31
3,343 GBP2022-03-31
Motor vehicles
55,484 GBP2023-03-31
50,579 GBP2022-03-31
Computers
6,881 GBP2023-03-31
10,745 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
115,000 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
28,257 GBP2023-03-31
12,949 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
15,308 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
86,743 GBP2023-03-31
102,051 GBP2022-03-31
Merchandise
475,000 GBP2023-03-31
266,000 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
440,506 GBP2023-03-31
441,119 GBP2022-03-31
Other Debtors
Current
7,440 GBP2023-03-31
6,819 GBP2022-03-31
Amount of corporation tax that is recoverable
Current
80,433 GBP2023-03-31
85,055 GBP2022-03-31
Prepayments
Current
24,123 GBP2023-03-31
23,222 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
1,753,502 GBP2023-03-31
1,746,215 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
197,142 GBP2023-03-31
252,788 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
29,221 GBP2023-03-31
27,868 GBP2022-03-31
Trade Creditors/Trade Payables
Current
1,298,706 GBP2023-03-31
1,148,799 GBP2022-03-31
Other Taxation & Social Security Payable
Current
36,057 GBP2023-03-31
32,368 GBP2022-03-31
Other Creditors
Current
1,185 GBP2023-03-31
1,432 GBP2022-03-31
Accrued Liabilities
Current
66,171 GBP2023-03-31
15,263 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
422,501 GBP2023-03-31
614,370 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
10,052 GBP2023-03-31
39,274 GBP2022-03-31
Bank Borrowings
Current, Amounts falling due within one year
197,142 GBP2023-03-31
248,147 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
197,142 GBP2023-03-31
252,788 GBP2022-03-31
Bank Borrowings
Non-current, Between one and two years
383,667 GBP2023-03-31
540,993 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
10,052 GBP2023-03-31
39,274 GBP2022-03-31
hire purchase agreements
39,273 GBP2023-03-31
67,142 GBP2022-03-31
Bank Overdrafts
Secured
4,641 GBP2022-03-31
Bank Borrowings
Secured
619,643 GBP2023-03-31
862,517 GBP2022-03-31
Total Borrowings
Secured
658,916 GBP2023-03-31
934,300 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
87,139 GBP2023-03-31
85,975 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
450 shares2023-03-31