28290 - Manufacture Of Other General-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
25,365,969 GBP2023-10-01 ~ 2024-09-30
15,300,728 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-15,192,814 GBP2023-10-01 ~ 2024-09-30
-8,219,763 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
10,173,155 GBP2023-10-01 ~ 2024-09-30
7,080,965 GBP2022-10-01 ~ 2023-09-30
Distribution Costs
-1,184,110 GBP2023-10-01 ~ 2024-09-30
-845,023 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-5,010,421 GBP2023-10-01 ~ 2024-09-30
-3,119,162 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
3,978,624 GBP2023-10-01 ~ 2024-09-30
3,116,780 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
64,770 GBP2023-10-01 ~ 2024-09-30
23,032 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
3,962,957 GBP2023-10-01 ~ 2024-09-30
3,113,182 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
2,917,452 GBP2023-10-01 ~ 2024-09-30
2,779,687 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
2,917,452 GBP2023-10-01 ~ 2024-09-30
2,779,687 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
9,528,954 GBP2024-09-30
6,282,328 GBP2023-09-30
Total Inventories
2,884,677 GBP2024-09-30
2,244,876 GBP2023-09-30
Debtors
12,161,908 GBP2024-09-30
7,740,285 GBP2023-09-30
Cash at bank and in hand
1,029,756 GBP2024-09-30
1,024,421 GBP2023-09-30
Current Assets
16,076,341 GBP2024-09-30
11,009,582 GBP2023-09-30
Net Current Assets/Liabilities
4,121,000 GBP2024-09-30
4,521,655 GBP2023-09-30
Total Assets Less Current Liabilities
13,649,954 GBP2024-09-30
10,803,983 GBP2023-09-30
Net Assets/Liabilities
11,417,792 GBP2024-09-30
9,204,020 GBP2023-09-30
Equity
Called up share capital
4,000 GBP2024-09-30
4,000 GBP2023-09-30
4,000 GBP2022-09-30
Share premium
1,536,000 GBP2024-09-30
1,536,000 GBP2023-09-30
1,536,000 GBP2022-09-30
Retained earnings (accumulated losses)
9,877,792 GBP2024-09-30
7,664,020 GBP2023-09-30
5,050,653 GBP2022-09-30
Equity
11,417,792 GBP2024-09-30
9,204,020 GBP2023-09-30
6,590,653 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-703,680 GBP2023-10-01 ~ 2024-09-30
-166,320 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-703,680 GBP2023-10-01 ~ 2024-09-30
-166,320 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,917,452 GBP2023-10-01 ~ 2024-09-30
2,779,687 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
7,815,556 GBP2023-10-01 ~ 2024-09-30
4,937,273 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
117,067 GBP2023-10-01 ~ 2024-09-30
73,087 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
538,559 GBP2023-10-01 ~ 2024-09-30
357,237 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
8,471,182 GBP2023-10-01 ~ 2024-09-30
5,367,597 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1892023-10-01 ~ 2024-09-30
1112022-10-01 ~ 2023-09-30
Director Remuneration
955,420 GBP2023-10-01 ~ 2024-09-30
613,720 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,092,892 GBP2023-10-01 ~ 2024-09-30
568,156 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
12,000 GBP2023-10-01 ~ 2024-09-30
10,175 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
-244,505 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
990,739 GBP2023-10-01 ~ 2024-09-30
778,296 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
13,480,482 GBP2024-09-30
9,495,383 GBP2023-09-30
Furniture and fittings
714,004 GBP2024-09-30
540,424 GBP2023-09-30
Motor vehicles
706,791 GBP2024-09-30
409,864 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
14,901,277 GBP2024-09-30
10,445,671 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-260,177 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-8,672 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-20,475 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-289,324 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,783,207 GBP2024-09-30
3,733,723 GBP2023-09-30
Furniture and fittings
359,995 GBP2024-09-30
329,441 GBP2023-09-30
Motor vehicles
229,121 GBP2024-09-30
100,179 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,372,323 GBP2024-09-30
4,163,343 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,063,246 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
30,554 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
140,086 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,233,886 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-13,762 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
-11,144 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,906 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
8,697,275 GBP2024-09-30
5,761,660 GBP2023-09-30
Furniture and fittings
354,009 GBP2024-09-30
210,983 GBP2023-09-30
Motor vehicles
477,670 GBP2024-09-30
309,685 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,498,299 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
229,351 GBP2024-09-30
88,357 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
140,994 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,268,948 GBP2024-09-30
Under hire purchased contracts or finance leases, Plant and equipment
1,409,942 GBP2023-09-30
Value of work in progress
2,884,677 GBP2024-09-30
2,244,876 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
7,388,291 GBP2024-09-30
4,540,785 GBP2023-09-30
Other Debtors
Current
4,251,921 GBP2024-09-30
2,253,743 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
244,505 GBP2024-09-30
244,505 GBP2023-09-30
Prepayments
Current
277,191 GBP2024-09-30
394,024 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
12,161,908 GBP2024-09-30
7,433,057 GBP2023-09-30
Other Debtors
Non-current
307,228 GBP2023-09-30
Other Remaining Borrowings
Current
441,497 GBP2024-09-30
178,475 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
288,194 GBP2024-09-30
416,940 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,943,872 GBP2024-09-30
2,136,459 GBP2023-09-30
Other Taxation & Social Security Payable
Current
249,461 GBP2024-09-30
151,992 GBP2023-09-30
Other Creditors
Current
274,156 GBP2024-09-30
50,968 GBP2023-09-30
Accrued Liabilities
Current
5,973,887 GBP2024-09-30
2,275,581 GBP2023-09-30
Other Remaining Borrowings
Non-current
247,656 GBP2024-09-30
368,041 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
244,084 GBP2024-09-30
537,005 GBP2023-09-30
Between one and five year, hire purchase agreements
244,084 GBP2024-09-30
hire purchase agreements
532,278 GBP2024-09-30
953,945 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
88,825 GBP2024-09-30
61,571 GBP2023-09-30
Between one and five year
142,512 GBP2024-09-30
82,879 GBP2023-09-30
All periods
231,337 GBP2024-09-30
144,450 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
2,215,214 GBP2024-09-30
1,345,476 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,740,422 GBP2024-09-30
694,917 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2024-09-30