28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
622024-06-01 ~ 2025-05-31
702023-06-01 ~ 2024-05-31
Profit/Loss
13,366,841 GBP2024-06-01 ~ 2025-05-31
1,095,506 GBP2023-06-01 ~ 2024-05-31
Turnover/Revenue
4,992,394 GBP2024-06-01 ~ 2025-05-31
7,294,560 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
6,589,242 GBP2024-06-01 ~ 2025-05-31
6,622,844 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
-1,596,848 GBP2024-06-01 ~ 2025-05-31
671,716 GBP2023-06-01 ~ 2024-05-31
Distribution Costs
17,376 GBP2024-06-01 ~ 2025-05-31
23,173 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
1,231,298 GBP2024-06-01 ~ 2025-05-31
1,182,069 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
15,703,042 GBP2024-06-01 ~ 2025-05-31
-533,526 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
168 GBP2024-06-01 ~ 2025-05-31
Interest Payable/Similar Charges (Finance Costs)
663,548 GBP2024-06-01 ~ 2025-05-31
659,800 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
15,039,662 GBP2024-06-01 ~ 2025-05-31
-1,193,326 GBP2023-06-01 ~ 2024-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,672,821 GBP2024-06-01 ~ 2025-05-31
-97,820 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
13,366,841 GBP2024-06-01 ~ 2025-05-31
-1,095,506 GBP2023-06-01 ~ 2024-05-31
Equity
Retained earnings (accumulated losses)
2,588,863 GBP2025-05-31
-10,777,978 GBP2024-05-31
-9,682,472 GBP2023-05-31
Property, Plant & Equipment
1,654,321 GBP2025-05-31
1,802,535 GBP2024-05-31
Total Inventories
957,806 GBP2025-05-31
2,657,926 GBP2024-05-31
Debtors
2,041,170 GBP2025-05-31
3,129,773 GBP2024-05-31
Cash at bank and in hand
520,814 GBP2025-05-31
79,266 GBP2024-05-31
Current Assets
3,519,790 GBP2025-05-31
5,866,965 GBP2024-05-31
Creditors
Amounts falling due within one year
1,358,503 GBP2025-05-31
17,673,388 GBP2024-05-31
Net Current Assets/Liabilities
2,161,287 GBP2025-05-31
-11,806,423 GBP2024-05-31
Total Assets Less Current Liabilities
3,815,608 GBP2025-05-31
-10,003,888 GBP2024-05-31
Creditors
Amounts falling due after one year
1,226,655 GBP2025-05-31
774,000 GBP2024-05-31
Net Assets/Liabilities
2,588,953 GBP2025-05-31
-10,777,888 GBP2024-05-31
Equity
Called up share capital
90 GBP2025-05-31
90 GBP2024-05-31
Equity
2,588,953 GBP2025-05-31
-10,777,888 GBP2024-05-31
Property, Plant & Equipment - Depreciation Expense
368,669 GBP2024-06-01 ~ 2025-05-31
411,470 GBP2023-06-01 ~ 2024-05-31
Average number of employees in administration and support functions
72024-06-01 ~ 2025-05-31
72023-06-01 ~ 2024-05-31
Wages/Salaries
2,544,994 GBP2024-06-01 ~ 2025-05-31
2,753,483 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
254,811 GBP2024-06-01 ~ 2025-05-31
276,069 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
111,688 GBP2024-06-01 ~ 2025-05-31
123,612 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,911,493 GBP2024-06-01 ~ 2025-05-31
3,153,164 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,673,002 GBP2024-06-01 ~ 2025-05-31
-98,000 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
3,759,916 GBP2024-06-01 ~ 2025-05-31
-298,000 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
118,654 GBP2025-05-31
116,406 GBP2024-05-31
Plant and equipment
5,810,243 GBP2025-05-31
5,692,935 GBP2024-05-31
Furniture and fittings
334,595 GBP2025-05-31
430,644 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
7,294,902 GBP2025-05-31
8,198,118 GBP2024-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-83,782 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-99,072 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-1,132,696 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,565,193 GBP2025-05-31
4,373,691 GBP2024-05-31
Furniture and fittings
310,125 GBP2025-05-31
396,653 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,640,581 GBP2025-05-31
6,395,583 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
3,102 GBP2024-06-01 ~ 2025-05-31
Plant and equipment
266,259 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
12,544 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
368,669 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-74,757 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-99,072 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,123,671 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
22,202 GBP2025-05-31
16,373 GBP2024-05-31
Plant and equipment
1,245,050 GBP2025-05-31
1,319,244 GBP2024-05-31
Furniture and fittings
24,470 GBP2025-05-31
33,991 GBP2024-05-31
Raw Materials
278,918 GBP2025-05-31
439,735 GBP2024-05-31
Value of work in progress
521,884 GBP2025-05-31
1,727,961 GBP2024-05-31
Finished Goods
157,004 GBP2025-05-31
490,230 GBP2024-05-31
Trade Debtors/Trade Receivables
884,407 GBP2025-05-31
1,220,715 GBP2024-05-31
Prepayments/Accrued Income
129,684 GBP2025-05-31
141,511 GBP2024-05-31
Other Debtors
21,439 GBP2025-05-31
94,415 GBP2024-05-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
152,501 GBP2024-05-31
Trade Creditors/Trade Payables
Amounts falling due within one year
533,211 GBP2025-05-31
985,483 GBP2024-05-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
180,017 GBP2025-05-31
172,608 GBP2024-05-31
Corporation Tax Payable
Amounts falling due within one year
180 GBP2024-05-31
Other Taxation & Social Security Payable
Amounts falling due within one year
160,209 GBP2025-05-31
66,398 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
214,324 GBP2025-05-31
179,438 GBP2024-05-31
Other Creditors
Amounts falling due within one year
19,419 GBP2025-05-31
21,376 GBP2024-05-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
241,000 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
1,226,655 GBP2025-05-31
533,000 GBP2024-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
214,324 GBP2025-05-31
179,438 GBP2024-05-31
Between one and five year
1,226,655 GBP2025-05-31
533,000 GBP2024-05-31
Minimum gross finance lease payments owing
1,440,979 GBP2025-05-31
712,438 GBP2024-05-31
Par Value of Share
Class 1 ordinary share
1 shares2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90 shares2025-05-31
90 shares2024-05-31