30990 - Manufacture Of Other Transport Equipment N.e.c.
(expand)Gross Profit/Loss
8,022,602 GBP2022-07-01 ~ 2023-06-30
5,037,365 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-1,719,526 GBP2022-07-01 ~ 2023-06-30
-1,664,003 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
6,303,076 GBP2022-07-01 ~ 2023-06-30
3,400,944 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
47,872 GBP2022-07-01 ~ 2023-06-30
897 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
6,277,647 GBP2022-07-01 ~ 2023-06-30
3,312,851 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
5,275,403 GBP2022-07-01 ~ 2023-06-30
2,984,300 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
1,723,050 GBP2023-06-30
1,793,066 GBP2022-06-30
Total Inventories
706,703 GBP2023-06-30
520,504 GBP2022-06-30
Debtors
Current
5,572,032 GBP2023-06-30
1,967,635 GBP2022-06-30
Cash at bank and in hand
6,909,686 GBP2023-06-30
3,087,122 GBP2022-06-30
Current Assets
13,188,421 GBP2023-06-30
5,575,261 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-6,134,487 GBP2023-06-30
-3,330,493 GBP2022-06-30
Net Current Assets/Liabilities
7,053,934 GBP2023-06-30
2,244,768 GBP2022-06-30
Total Assets Less Current Liabilities
8,776,984 GBP2023-06-30
4,037,834 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-748,021 GBP2023-06-30
-887,612 GBP2022-06-30
Net Assets/Liabilities
7,912,211 GBP2023-06-30
3,010,308 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
100 GBP2021-07-01
Retained earnings (accumulated losses)
7,912,111 GBP2023-06-30
3,010,208 GBP2022-06-30
217,838 GBP2021-07-01
Equity
7,912,211 GBP2023-06-30
3,010,308 GBP2022-06-30
217,938 GBP2021-07-01
Retained earnings (accumulated losses), Restated amount
3,010,208 GBP2022-06-30
Restated amount
3,010,308 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
5,275,403 GBP2022-07-01 ~ 2023-06-30
2,984,300 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-373,500 GBP2022-07-01 ~ 2023-06-30
-191,930 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-373,500 GBP2022-07-01 ~ 2023-06-30
-191,930 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
12,200 GBP2022-07-01 ~ 2023-06-30
9,500 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
2,190,435 GBP2022-07-01 ~ 2023-06-30
2,408,223 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
173,766 GBP2022-07-01 ~ 2023-06-30
186,647 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
2,446,706 GBP2022-07-01 ~ 2023-06-30
2,807,773 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
44,769 GBP2022-07-01 ~ 2023-06-30
120,898 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-67,345 GBP2022-07-01 ~ 2023-06-30
302,432 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
1,286,660 GBP2022-07-01 ~ 2023-06-30
629,442 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
373,500 GBP2022-07-01 ~ 2023-06-30
191,930 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Buildings
1,044,690 GBP2023-06-30
1,488,137 GBP2022-06-30
Plant and equipment
580,123 GBP2023-06-30
589,716 GBP2022-06-30
Motor vehicles
617,907 GBP2023-06-30
205,908 GBP2022-06-30
Furniture and fittings
256,310 GBP2023-06-30
230,712 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
2,499,030 GBP2023-06-30
2,514,473 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-27,360 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-778,103 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
325,143 GBP2022-06-30
Motor vehicles
160,631 GBP2022-06-30
Furniture and fittings
127,174 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
721,407 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
44,438 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Owned/Freehold
29,300 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings, Owned/Freehold
19,987 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
118,264 GBP2022-07-01 ~ 2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
5,745 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
56,914 GBP2022-07-01 ~ 2023-06-30
Under hire purchased contracts or finance leases
67,066 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-130,757 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
375,326 GBP2023-06-30
Motor vehicles
246,845 GBP2023-06-30
Furniture and fittings
151,568 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
775,980 GBP2023-06-30
Property, Plant & Equipment
Buildings
1,042,449 GBP2023-06-30
1,379,678 GBP2022-06-30
Plant and equipment
204,797 GBP2023-06-30
264,573 GBP2022-06-30
Motor vehicles
371,062 GBP2023-06-30
45,277 GBP2022-06-30
Furniture and fittings
104,742 GBP2023-06-30
103,538 GBP2022-06-30
Land and buildings
1,042,449 GBP2023-06-30
1,379,679 GBP2022-06-30
Plant and equipment, Under hire purchased contracts or finance leases
35,905 GBP2023-06-30
18,286 GBP2022-06-30
Motor vehicles, Under hire purchased contracts or finance leases
304,571 GBP2023-06-30
Under hire purchased contracts or finance leases
357,736 GBP2023-06-30
39,952 GBP2022-06-30
Raw materials and consumables
287,953 GBP2023-06-30
397,103 GBP2022-06-30
Value of work in progress
98,250 GBP2023-06-30
123,401 GBP2022-06-30
Finished Goods/Goods for Resale
320,500 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,114,014 GBP2023-06-30
1,301,867 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
1,794,172 GBP2023-06-30
Other Debtors
Current
1,146,935 GBP2023-06-30
623,850 GBP2022-06-30
Prepayments/Accrued Income
Current
516,911 GBP2023-06-30
41,918 GBP2022-06-30
Cash and Cash Equivalents
6,909,686 GBP2023-06-30
3,087,122 GBP2022-06-30
Bank Borrowings
Current
308,886 GBP2023-06-30
483,181 GBP2022-06-30
Trade Creditors/Trade Payables
Current
3,839,723 GBP2023-06-30
1,569,845 GBP2022-06-30
Amounts owed to group undertakings
Current
6,000 GBP2023-06-30
Corporation Tax Payable
Current
975,818 GBP2023-06-30
137,727 GBP2022-06-30
Taxation/Social Security Payable
Current
628,485 GBP2023-06-30
753,934 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
71,372 GBP2023-06-30
14,419 GBP2022-06-30
Other Creditors
Current
143,659 GBP2023-06-30
70,702 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
160,544 GBP2023-06-30
300,685 GBP2022-06-30
Creditors
Current
6,134,487 GBP2023-06-30
3,330,493 GBP2022-06-30
Bank Borrowings
Non-current
520,000 GBP2023-06-30
832,983 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
226,626 GBP2023-06-30
47,752 GBP2022-06-30
Creditors
Non-current
748,021 GBP2023-06-30
887,612 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
308,886 GBP2023-06-30
483,181 GBP2022-06-30
Non-current, Between one and two years
260,000 GBP2023-06-30
312,983 GBP2022-06-30
Non-current, Between two and five year
260,000 GBP2023-06-30
520,000 GBP2022-06-30
Total Borrowings
828,886 GBP2023-06-30
1,316,164 GBP2022-06-30
Net Deferred Tax Liability/Asset
116,752 GBP2023-06-30
139,914 GBP2022-06-30
-162,518 GBP2021-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-23,162 GBP2022-07-01 ~ 2023-06-30
302,432 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
116,752 GBP2023-06-30
139,914 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
79 shares2023-06-30
100 shares2022-06-30
Par Value of Share
Class 1 ordinary share
1.002022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
20 shares2023-06-30
Par Value of Share
Class 2 ordinary share
1.002022-07-01 ~ 2023-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2023-06-30
Par Value of Share
Class 3 ordinary share
1.002022-07-01 ~ 2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
202,000 GBP2023-06-30
175,092 GBP2022-06-30
Between one and five year
742,000 GBP2023-06-30
656,370 GBP2022-06-30
More than five year
3,555,000 GBP2023-06-30
47,764 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,499,000 GBP2023-06-30
879,226 GBP2022-06-30