28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
382023-10-01 ~ 2024-12-31
402022-10-01 ~ 2023-09-30
Turnover/Revenue
7,303,665 GBP2023-10-01 ~ 2024-12-31
4,275,170 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-5,677,957 GBP2023-10-01 ~ 2024-12-31
-3,289,163 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
1,625,708 GBP2023-10-01 ~ 2024-12-31
986,007 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,591,116 GBP2023-10-01 ~ 2024-12-31
-2,358,155 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
-638,076 GBP2023-10-01 ~ 2024-12-31
-1,364,148 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
-642,978 GBP2023-10-01 ~ 2024-12-31
-1,374,202 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-369,038 GBP2023-10-01 ~ 2024-12-31
-1,367,469 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
169,757 GBP2024-12-31
420,182 GBP2023-09-30
Property, Plant & Equipment
168,118 GBP2024-12-31
3,086,146 GBP2023-09-30
Fixed Assets
337,875 GBP2024-12-31
3,506,328 GBP2023-09-30
Total Inventories
153,244 GBP2024-12-31
84,618 GBP2023-09-30
Debtors
Current
2,054,245 GBP2024-12-31
2,587,276 GBP2023-09-30
Cash at bank and in hand
145,416 GBP2024-12-31
191,166 GBP2023-09-30
Current Assets
2,352,905 GBP2024-12-31
2,863,060 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-1,590,990 GBP2024-12-31
Net Current Assets/Liabilities
761,915 GBP2024-12-31
-162,676 GBP2023-09-30
Total Assets Less Current Liabilities
1,099,790 GBP2024-12-31
3,343,652 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-1,600,266 GBP2023-09-30
Net Assets/Liabilities
1,063,608 GBP2024-12-31
1,432,646 GBP2023-09-30
Equity
Called up share capital
2,000,005 GBP2024-12-31
2,000,005 GBP2023-09-30
2,000,005 GBP2022-10-01
Revaluation reserve
540,221 GBP2023-09-30
538,221 GBP2022-10-01
Capital redemption reserve
5,000 GBP2024-12-31
5,000 GBP2023-09-30
5,000 GBP2022-10-01
Retained earnings (accumulated losses)
-941,397 GBP2024-12-31
-1,112,580 GBP2023-09-30
256,889 GBP2022-10-01
Equity
1,063,608 GBP2024-12-31
1,432,646 GBP2023-09-30
2,800,115 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
-440,238 GBP2023-10-01 ~ 2024-12-31
-1,378,469 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-440,238 GBP2023-10-01 ~ 2024-12-31
-1,378,469 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
156,628 GBP2023-10-01 ~ 2024-12-31
155,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
18,500 GBP2023-10-01 ~ 2024-12-31
15,000 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
2,217,701 GBP2023-10-01 ~ 2024-12-31
1,973,000 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
229,635 GBP2023-10-01 ~ 2024-12-31
193,286 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,595,047 GBP2023-10-01 ~ 2024-12-31
2,302,113 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
92,826 GBP2023-10-01 ~ 2024-12-31
216,000 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
-160,745 GBP2023-10-01 ~ 2024-12-31
-302,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
879,666 GBP2024-12-31
879,666 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
709,909 GBP2024-12-31
459,484 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
250,425 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,841,500 GBP2023-09-30
Plant and equipment
903,193 GBP2024-12-31
910,730 GBP2023-09-30
Motor vehicles
61,680 GBP2024-12-31
61,680 GBP2023-09-30
Other
138,064 GBP2024-12-31
138,064 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,102,937 GBP2024-12-31
3,951,974 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-7,537 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,849,037 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
715,876 GBP2023-09-30
Motor vehicles
40,110 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
865,828 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
66,148 GBP2023-10-01 ~ 2024-12-31
Owned/Freehold
156,628 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-7,537 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-87,637 GBP2023-10-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
774,487 GBP2024-12-31
Motor vehicles
45,594 GBP2024-12-31
Other
114,738 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
934,819 GBP2024-12-31
Raw materials and consumables
153,244 GBP2024-12-31
72,039 GBP2023-09-30
Value of work in progress
12,579 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,220,274 GBP2024-12-31
1,810,973 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
21,324 GBP2023-09-30
Other Debtors
Current
80,637 GBP2024-12-31
72,132 GBP2023-09-30
Prepayments/Accrued Income
Current
46,187 GBP2024-12-31
133,949 GBP2023-09-30
Cash and Cash Equivalents
145,416 GBP2024-12-31
191,166 GBP2023-09-30
Trade Creditors/Trade Payables
Current
789,692 GBP2024-12-31
795,006 GBP2023-09-30
Amounts owed to group undertakings
Current
435,837 GBP2024-12-31
1,767,672 GBP2023-09-30
Other Taxation & Social Security Payable
Current
39,404 GBP2024-12-31
57,996 GBP2023-09-30
Other Creditors
Current
14,644 GBP2024-12-31
14,048 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
298,218 GBP2024-12-31
340,120 GBP2023-09-30
Creditors
Current
1,590,990 GBP2024-12-31
3,025,736 GBP2023-09-30
Amounts owed to group undertakings
Non-current
1,234,000 GBP2023-09-30
Creditors
Non-current
12,729 GBP2024-12-31
1,600,266 GBP2023-09-30
Net Deferred Tax Liability/Asset
-202,740 GBP2023-09-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
215,598 GBP2023-10-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-93,740 GBP2023-09-30
Deferred Tax Liabilities
-202,740 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000,005 shares2024-12-31
2,000,005 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-12-31