28290 - Manufacture Of Other General-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12022-10-01 ~ 2023-09-30
Turnover/Revenue
15,300,728 GBP2022-10-01 ~ 2023-09-30
8,161,651 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-8,219,763 GBP2022-10-01 ~ 2023-09-30
-4,481,420 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
7,080,965 GBP2022-10-01 ~ 2023-09-30
3,680,231 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-845,023 GBP2022-10-01 ~ 2023-09-30
-596,768 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-3,119,162 GBP2022-10-01 ~ 2023-09-30
-1,834,403 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
3,116,780 GBP2022-10-01 ~ 2023-09-30
1,258,480 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
23,032 GBP2022-10-01 ~ 2023-09-30
197 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
3,113,182 GBP2022-10-01 ~ 2023-09-30
1,242,322 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
2,779,687 GBP2022-10-01 ~ 2023-09-30
1,547,706 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
2,779,687 GBP2022-10-01 ~ 2023-09-30
1,547,706 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
6,282,328 GBP2023-09-30
4,098,605 GBP2022-09-30
Total Inventories
2,244,876 GBP2023-09-30
497,712 GBP2022-09-30
Debtors
7,740,285 GBP2023-09-30
6,893,512 GBP2022-09-30
Cash at bank and in hand
1,024,421 GBP2023-09-30
527,748 GBP2022-09-30
Current Assets
11,009,582 GBP2023-09-30
7,918,972 GBP2022-09-30
Net Current Assets/Liabilities
4,521,655 GBP2023-09-30
3,318,586 GBP2022-09-30
Total Assets Less Current Liabilities
10,803,983 GBP2023-09-30
7,417,191 GBP2022-09-30
Net Assets/Liabilities
9,204,020 GBP2023-09-30
6,590,653 GBP2022-09-30
Equity
Called up share capital
4,000 GBP2023-09-30
4,000 GBP2022-09-30
4,000 GBP2021-09-30
Share premium
1,536,000 GBP2023-09-30
1,536,000 GBP2022-09-30
1,536,000 GBP2021-09-30
Retained earnings (accumulated losses)
7,664,020 GBP2023-09-30
5,050,653 GBP2022-09-30
3,502,947 GBP2021-09-30
Equity
9,204,020 GBP2023-09-30
6,590,653 GBP2022-09-30
5,042,947 GBP2021-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,779,687 GBP2022-10-01 ~ 2023-09-30
1,547,706 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-166,320 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-166,320 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,937,273 GBP2022-10-01 ~ 2023-09-30
3,230,862 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
73,087 GBP2022-10-01 ~ 2023-09-30
48,610 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
357,237 GBP2022-10-01 ~ 2023-09-30
175,244 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
5,367,597 GBP2022-10-01 ~ 2023-09-30
3,454,716 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
1112022-10-01 ~ 2023-09-30
982021-10-01 ~ 2022-09-30
Director Remuneration
613,720 GBP2022-10-01 ~ 2023-09-30
406,927 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
568,156 GBP2022-10-01 ~ 2023-09-30
306,007 GBP2021-10-01 ~ 2022-09-30
Audit Fees/Expenses
10,175 GBP2022-10-01 ~ 2023-09-30
8,467 GBP2021-10-01 ~ 2022-09-30
Current Tax for the Period
-244,505 GBP2022-10-01 ~ 2023-09-30
-525,283 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
778,296 GBP2022-10-01 ~ 2023-09-30
236,041 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,495,383 GBP2023-09-30
6,978,587 GBP2022-09-30
Furniture and fittings
540,424 GBP2023-09-30
507,708 GBP2022-09-30
Motor vehicles
409,864 GBP2023-09-30
176,449 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
10,445,671 GBP2023-09-30
7,662,744 GBP2022-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-57,990 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-57,990 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,733,723 GBP2023-09-30
3,231,070 GBP2022-09-30
Furniture and fittings
329,441 GBP2023-09-30
309,477 GBP2022-09-30
Motor vehicles
100,179 GBP2023-09-30
23,592 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,163,343 GBP2023-09-30
3,564,139 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
502,653 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
19,964 GBP2022-10-01 ~ 2023-09-30
Motor vehicles
87,460 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
610,077 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,873 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,873 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment
5,761,660 GBP2023-09-30
3,747,517 GBP2022-09-30
Furniture and fittings
210,983 GBP2023-09-30
198,231 GBP2022-09-30
Motor vehicles
309,685 GBP2023-09-30
152,857 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,498,299 GBP2023-09-30
465,642 GBP2022-09-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
1,032,657 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
88,357 GBP2023-09-30
46,436 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
41,921 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,409,942 GBP2023-09-30
419,206 GBP2022-09-30
Value of work in progress
2,244,876 GBP2023-09-30
497,712 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
4,540,785 GBP2023-09-30
3,600,281 GBP2022-09-30
Other Debtors
Current
2,253,743 GBP2023-09-30
2,414,226 GBP2022-09-30
Amount of corporation tax that is recoverable
Current
244,505 GBP2023-09-30
525,283 GBP2022-09-30
Prepayments
Current
394,024 GBP2023-09-30
298,265 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
7,433,057 GBP2023-09-30
6,838,055 GBP2022-09-30
Other Debtors
Non-current
307,228 GBP2023-09-30
55,457 GBP2022-09-30
Other Remaining Borrowings
Current
178,475 GBP2023-09-30
11,685 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
416,940 GBP2023-09-30
155,903 GBP2022-09-30
Trade Creditors/Trade Payables
Current
2,136,459 GBP2023-09-30
1,347,944 GBP2022-09-30
Other Taxation & Social Security Payable
Current
151,992 GBP2023-09-30
102,797 GBP2022-09-30
Other Creditors
Current
50,968 GBP2023-09-30
162,075 GBP2022-09-30
Accrued Liabilities
Current
2,275,581 GBP2023-09-30
2,099,177 GBP2022-09-30
Other Remaining Borrowings
Non-current
368,041 GBP2023-09-30
548,607 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
537,005 GBP2023-09-30
161,014 GBP2022-09-30
Between one and five year, hire purchase agreements
537,005 GBP2023-09-30
161,014 GBP2022-09-30
hire purchase agreements
953,945 GBP2023-09-30
316,917 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,571 GBP2023-09-30
48,765 GBP2022-09-30
Between one and five year
82,879 GBP2023-09-30
52,570 GBP2022-09-30
All periods
144,450 GBP2023-09-30
101,335 GBP2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
1,345,476 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
694,917 GBP2023-09-30
116,917 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2023-09-30