28290 - Manufacture Of Other General-purpose Machinery N.e.c.
77390 - Renting And Leasing Of Other Machinery, Equipment And Tangible Goods N.e.c.
Par Value of Share
Class 1 ordinary share
1,0002022-10-01 ~ 2023-09-30
Turnover/Revenue
7,879,000 GBP2022-10-01 ~ 2023-09-30
10,601,000 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-5,285,000 GBP2022-10-01 ~ 2023-09-30
-6,759,000 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
2,594,000 GBP2022-10-01 ~ 2023-09-30
3,842,000 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-14,000 GBP2022-10-01 ~ 2023-09-30
-101,000 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-3,140,000 GBP2022-10-01 ~ 2023-09-30
-4,619,000 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-548,000 GBP2022-10-01 ~ 2023-09-30
-857,000 GBP2021-10-01 ~ 2022-09-30
Interest Payable/Similar Charges (Finance Costs)
-52,000 GBP2022-10-01 ~ 2023-09-30
-42,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-600,000 GBP2022-10-01 ~ 2023-09-30
-899,000 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-770,000 GBP2022-10-01 ~ 2023-09-30
-649,000 GBP2021-10-01 ~ 2022-09-30
Comprehensive Income/Expense
-770,000 GBP2022-10-01 ~ 2023-09-30
-649,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment
1,696,000 GBP2023-09-30
1,667,000 GBP2022-09-30
Total Inventories
1,219,000 GBP2023-09-30
1,382,000 GBP2022-09-30
Debtors
10,624,000 GBP2023-09-30
27,885,000 GBP2022-09-30
Cash at bank and in hand
424,000 GBP2023-09-30
205,000 GBP2022-09-30
Current Assets
12,267,000 GBP2023-09-30
29,472,000 GBP2022-09-30
Creditors
Current
11,372,000 GBP2023-09-30
18,318,000 GBP2022-09-30
Net Current Assets/Liabilities
895,000 GBP2023-09-30
11,154,000 GBP2022-09-30
Total Assets Less Current Liabilities
2,591,000 GBP2023-09-30
12,821,000 GBP2022-09-30
Creditors
Non-current
-9,504,000 GBP2022-09-30
Net Assets/Liabilities
2,547,000 GBP2023-09-30
3,317,000 GBP2022-09-30
Wages/Salaries
2,332,000 GBP2022-10-01 ~ 2023-09-30
2,871,000 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
217,000 GBP2022-10-01 ~ 2023-09-30
276,000 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,000 GBP2022-10-01 ~ 2023-09-30
99,000 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
2,630,000 GBP2022-10-01 ~ 2023-09-30
3,246,000 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
822022-10-01 ~ 2023-09-30
1022021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
318,000 GBP2022-10-01 ~ 2023-09-30
227,000 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-132,000 GBP2022-10-01 ~ 2023-09-30
-171,000 GBP2021-10-01 ~ 2022-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
98,000 GBP2023-09-30
210,000 GBP2022-09-30
Plant and equipment
10,404,000 GBP2023-09-30
10,526,000 GBP2022-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-582,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,883,000 GBP2023-09-30
9,172,000 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
293,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-582,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Improvements to leasehold property
98,000 GBP2023-09-30
210,000 GBP2022-09-30
Plant and equipment
1,521,000 GBP2023-09-30
1,354,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
255,000 GBP2023-09-30
256,000 GBP2022-09-30
Motor vehicles
5,000 GBP2023-09-30
5,000 GBP2022-09-30
Computers
71,000 GBP2023-09-30
71,000 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
10,883,000 GBP2023-09-30
11,118,000 GBP2022-09-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-1,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Disposals
-660,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
224,000 GBP2023-09-30
213,000 GBP2022-09-30
Motor vehicles
5,000 GBP2023-09-30
5,000 GBP2022-09-30
Computers
64,000 GBP2023-09-30
60,000 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,187,000 GBP2023-09-30
9,451,000 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
11,000 GBP2022-10-01 ~ 2023-09-30
Computers
4,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
318,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-582,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Furniture and fittings
31,000 GBP2023-09-30
43,000 GBP2022-09-30
Computers
7,000 GBP2023-09-30
11,000 GBP2022-09-30
Raw Materials
1,179,000 GBP2023-09-30
1,180,000 GBP2022-09-30
Value of work in progress
176,000 GBP2022-09-30
Finished Goods
40,000 GBP2023-09-30
26,000 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
9,000 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
10,429,000 GBP2023-09-30
27,460,000 GBP2022-09-30
Other Debtors
Current
75,000 GBP2023-09-30
177,000 GBP2022-09-30
Amount of value-added tax that is recoverable
Current
51,000 GBP2023-09-30
Debtors - Deferred Tax Asset
Current
125,000 GBP2022-09-30
Prepayments/Accrued Income
Current
60,000 GBP2023-09-30
123,000 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
10,624,000 GBP2023-09-30
27,885,000 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
930,000 GBP2023-09-30
982,000 GBP2022-09-30
Trade Creditors/Trade Payables
Current
488,000 GBP2023-09-30
658,000 GBP2022-09-30
Amounts owed to group undertakings
Current
9,505,000 GBP2023-09-30
15,397,000 GBP2022-09-30
Corporation Tax Payable
Current
44,000 GBP2023-09-30
44,000 GBP2022-09-30
Other Taxation & Social Security Payable
Current
46,000 GBP2023-09-30
132,000 GBP2022-09-30
Other Creditors
Current
14,000 GBP2023-09-30
16,000 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
312,000 GBP2023-09-30
668,000 GBP2022-09-30
Amounts owed to group undertakings
Non-current
9,504,000 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,000 GBP2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
275,000 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
44,000 GBP2023-09-30
-125,000 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2023-09-30