28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12022-11-01 ~ 2023-10-31
Turnover/Revenue
15,028,982 GBP2022-11-01 ~ 2023-10-31
12,533,201 GBP2021-11-01 ~ 2022-10-31
Cost of Sales
10,730,526 GBP2022-11-01 ~ 2023-10-31
8,853,996 GBP2021-11-01 ~ 2022-10-31
Gross Profit/Loss
4,298,456 GBP2022-11-01 ~ 2023-10-31
3,679,205 GBP2021-11-01 ~ 2022-10-31
Administrative Expenses
2,598,610 GBP2022-11-01 ~ 2023-10-31
2,162,801 GBP2021-11-01 ~ 2022-10-31
Operating Profit/Loss
1,708,972 GBP2022-11-01 ~ 2023-10-31
1,527,828 GBP2021-11-01 ~ 2022-10-31
Other Interest Receivable/Similar Income (Finance Income)
13,236 GBP2022-11-01 ~ 2023-10-31
910 GBP2021-11-01 ~ 2022-10-31
Interest Payable/Similar Charges (Finance Costs)
585 GBP2021-11-01 ~ 2022-10-31
Profit/Loss on Ordinary Activities Before Tax
1,722,208 GBP2022-11-01 ~ 2023-10-31
1,528,153 GBP2021-11-01 ~ 2022-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
308,741 GBP2022-11-01 ~ 2023-10-31
239,660 GBP2021-11-01 ~ 2022-10-31
Profit/Loss
1,413,467 GBP2022-11-01 ~ 2023-10-31
1,288,493 GBP2021-11-01 ~ 2022-10-31
Equity
Retained earnings (accumulated losses)
6,974,738 GBP2023-10-31
5,812,455 GBP2022-10-31
4,654,545 GBP2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-251,184 GBP2022-11-01 ~ 2023-10-31
-130,583 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
1,625,805 GBP2023-10-31
1,441,142 GBP2022-10-31
Fixed Assets - Investments
3,000 GBP2023-10-31
3,000 GBP2022-10-31
Fixed Assets
1,628,805 GBP2023-10-31
1,444,142 GBP2022-10-31
Total Inventories
3,716,215 GBP2023-10-31
3,129,606 GBP2022-10-31
Debtors
3,395,830 GBP2023-10-31
3,197,363 GBP2022-10-31
Cash at bank and in hand
756,838 GBP2023-10-31
587,154 GBP2022-10-31
Current Assets
7,868,883 GBP2023-10-31
6,914,123 GBP2022-10-31
Creditors
Current
2,281,949 GBP2023-10-31
2,328,804 GBP2022-10-31
Net Current Assets/Liabilities
5,586,934 GBP2023-10-31
4,585,319 GBP2022-10-31
Total Assets Less Current Liabilities
7,215,739 GBP2023-10-31
6,029,461 GBP2022-10-31
Creditors
Non-current
-124,794 GBP2023-10-31
-154,303 GBP2022-10-31
Net Assets/Liabilities
6,974,838 GBP2023-10-31
5,812,555 GBP2022-10-31
Equity
Called up share capital
40 GBP2023-10-31
40 GBP2022-10-31
Capital redemption reserve
60 GBP2023-10-31
60 GBP2022-10-31
Equity
6,974,838 GBP2023-10-31
5,812,555 GBP2022-10-31
Wages/Salaries
1,520,471 GBP2022-11-01 ~ 2023-10-31
1,287,943 GBP2021-11-01 ~ 2022-10-31
Social Security Costs
152,347 GBP2022-11-01 ~ 2023-10-31
129,351 GBP2021-11-01 ~ 2022-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,152 GBP2022-11-01 ~ 2023-10-31
30,650 GBP2021-11-01 ~ 2022-10-31
Staff Costs/Employee Benefits Expense
1,708,970 GBP2022-11-01 ~ 2023-10-31
1,447,944 GBP2021-11-01 ~ 2022-10-31
Average Number of Employees
472022-11-01 ~ 2023-10-31
452021-11-01 ~ 2022-10-31
Director Remuneration
9,096 GBP2022-11-01 ~ 2023-10-31
8,991 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
161,856 GBP2022-11-01 ~ 2023-10-31
133,276 GBP2021-11-01 ~ 2022-10-31
Audit Fees/Expenses
8,000 GBP2022-11-01 ~ 2023-10-31
8,000 GBP2021-11-01 ~ 2022-10-31
Current Tax for the Period
379,764 GBP2022-11-01 ~ 2023-10-31
290,062 GBP2021-11-01 ~ 2022-10-31
Tax Expense/Credit at Applicable Tax Rate
387,841 GBP2022-11-01 ~ 2023-10-31
290,349 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
979,990 GBP2023-10-31
979,990 GBP2022-10-31
Improvements to leasehold property
242,653 GBP2023-10-31
177,586 GBP2022-10-31
Furniture and fittings
276,974 GBP2023-10-31
221,117 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
160,770 GBP2023-10-31
141,171 GBP2022-10-31
Improvements to leasehold property
74,945 GBP2023-10-31
50,709 GBP2022-10-31
Furniture and fittings
133,208 GBP2023-10-31
117,463 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,599 GBP2022-11-01 ~ 2023-10-31
Improvements to leasehold property
24,236 GBP2022-11-01 ~ 2023-10-31
Furniture and fittings
15,745 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Land and buildings
819,220 GBP2023-10-31
838,819 GBP2022-10-31
Improvements to leasehold property
167,708 GBP2023-10-31
126,877 GBP2022-10-31
Furniture and fittings
143,766 GBP2023-10-31
103,654 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
853,083 GBP2023-10-31
675,686 GBP2022-10-31
Computers
167,787 GBP2023-10-31
161,371 GBP2022-10-31
Property, Plant & Equipment - Gross Cost
2,520,487 GBP2023-10-31
2,215,750 GBP2022-10-31
Property, Plant & Equipment - Disposals
Motor vehicles
-108,855 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Disposals
-108,855 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
380,477 GBP2023-10-31
329,109 GBP2022-10-31
Computers
145,282 GBP2023-10-31
136,156 GBP2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
894,682 GBP2023-10-31
774,608 GBP2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
93,150 GBP2022-11-01 ~ 2023-10-31
Computers
9,126 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
161,856 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-41,782 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-41,782 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
Motor vehicles
472,606 GBP2023-10-31
346,577 GBP2022-10-31
Computers
22,505 GBP2023-10-31
25,215 GBP2022-10-31
Merchandise
3,716,215 GBP2023-10-31
3,129,606 GBP2022-10-31
Trade Debtors/Trade Receivables
Current
2,987,928 GBP2023-10-31
2,964,501 GBP2022-10-31
Other Debtors
Current
156,142 GBP2023-10-31
153,566 GBP2022-10-31
Prepayments
Current
251,760 GBP2023-10-31
79,296 GBP2022-10-31
Debtors
Current, Amounts falling due within one year
3,395,830 GBP2023-10-31
3,197,363 GBP2022-10-31
Bank Borrowings/Overdrafts
Current
32,996 GBP2023-10-31
33,000 GBP2022-10-31
Trade Creditors/Trade Payables
Current
1,629,119 GBP2023-10-31
1,819,289 GBP2022-10-31
Corporation Tax Payable
Current
379,764 GBP2023-10-31
290,482 GBP2022-10-31
Other Taxation & Social Security Payable
Current
55,697 GBP2023-10-31
38,862 GBP2022-10-31
Accrued Liabilities
Current
11,647 GBP2023-10-31
10,662 GBP2022-10-31
Bank Borrowings/Overdrafts
Non-current
124,794 GBP2023-10-31
154,303 GBP2022-10-31
Bank Borrowings
Current, Amounts falling due within one year
32,996 GBP2023-10-31
33,000 GBP2022-10-31
Non-current, Between two and five year
117,837 GBP2023-10-31
130,536 GBP2022-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
43,248 GBP2022-10-31
Bank Borrowings
Secured
157,790 GBP2023-10-31
187,303 GBP2022-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
116,107 GBP2023-10-31
62,603 GBP2022-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40 shares2023-10-31
Profit/Loss
Retained earnings (accumulated losses)
1,413,467 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-251,184 GBP2022-11-01 ~ 2023-10-31