30990 - Manufacture Of Other Transport Equipment N.e.c.
Average Number of Employees
822023-07-01 ~ 2024-06-30
872022-07-01 ~ 2023-06-30
Turnover/Revenue
26,307,207 GBP2023-07-01 ~ 2024-06-30
37,913,511 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-22,078,775 GBP2023-07-01 ~ 2024-06-30
-29,890,909 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
4,228,432 GBP2023-07-01 ~ 2024-06-30
8,022,602 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-2,876,379 GBP2023-07-01 ~ 2024-06-30
-1,719,526 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,377,756 GBP2023-07-01 ~ 2024-06-30
6,303,076 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
237,219 GBP2023-07-01 ~ 2024-06-30
47,872 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,525,201 GBP2023-07-01 ~ 2024-06-30
6,277,647 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
2,754,108 GBP2023-07-01 ~ 2024-06-30
5,275,403 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,740,980 GBP2024-06-30
1,723,050 GBP2023-06-30
Total Inventories
1,369,928 GBP2024-06-30
706,703 GBP2023-06-30
Debtors
Current
5,212,402 GBP2024-06-30
5,572,032 GBP2023-06-30
Cash at bank and in hand
6,178,429 GBP2024-06-30
6,909,686 GBP2023-06-30
Current Assets
12,760,759 GBP2024-06-30
13,188,421 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-3,529,159 GBP2024-06-30
Net Current Assets/Liabilities
9,231,600 GBP2024-06-30
7,053,934 GBP2023-06-30
Total Assets Less Current Liabilities
10,972,580 GBP2024-06-30
8,776,984 GBP2023-06-30
Net Assets/Liabilities
10,120,347 GBP2024-06-30
7,912,211 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-07-01
Retained earnings (accumulated losses)
10,120,247 GBP2024-06-30
7,912,111 GBP2023-06-30
3,010,208 GBP2022-07-01
Equity
10,120,347 GBP2024-06-30
7,912,211 GBP2023-06-30
3,010,308 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
2,754,108 GBP2023-07-01 ~ 2024-06-30
5,275,403 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-545,972 GBP2023-07-01 ~ 2024-06-30
-373,500 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-545,972 GBP2023-07-01 ~ 2024-06-30
-373,500 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
13,100 GBP2023-07-01 ~ 2024-06-30
12,200 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
2,171,216 GBP2023-07-01 ~ 2024-06-30
2,190,435 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
177,229 GBP2023-07-01 ~ 2024-06-30
173,766 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,446,863 GBP2023-07-01 ~ 2024-06-30
2,446,706 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
55,956 GBP2023-07-01 ~ 2024-06-30
44,769 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-17,324 GBP2023-07-01 ~ 2024-06-30
-67,345 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
381,300 GBP2023-07-01 ~ 2024-06-30
1,286,660 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
545,972 GBP2023-07-01 ~ 2024-06-30
373,500 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Buildings
1,049,821 GBP2024-06-30
1,044,690 GBP2023-06-30
Plant and equipment
599,290 GBP2024-06-30
580,123 GBP2023-06-30
Motor vehicles
809,698 GBP2024-06-30
617,907 GBP2023-06-30
Furniture and fittings
265,064 GBP2024-06-30
256,310 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,723,873 GBP2024-06-30
2,499,030 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
775,980 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
47,124 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings, Owned/Freehold
19,754 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
92,240 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
110,266 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
114,673 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
422,450 GBP2024-06-30
Motor vehicles
380,568 GBP2024-06-30
Furniture and fittings
175,729 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
982,893 GBP2024-06-30
Property, Plant & Equipment
Buildings
1,045,675 GBP2024-06-30
1,042,449 GBP2023-06-30
Plant and equipment
176,840 GBP2024-06-30
204,797 GBP2023-06-30
Motor vehicles
429,130 GBP2024-06-30
371,062 GBP2023-06-30
Furniture and fittings
89,335 GBP2024-06-30
104,742 GBP2023-06-30
Land and buildings
1,045,675 GBP2024-06-30
1,042,449 GBP2023-06-30
Plant and equipment, Under hire purchased contracts or finance leases
35,905 GBP2023-06-30
Under hire purchased contracts or finance leases, Motor vehicles
322,696 GBP2024-06-30
304,571 GBP2023-06-30
Under hire purchased contracts or finance leases
335,549 GBP2024-06-30
357,736 GBP2023-06-30
Raw materials and consumables
747,698 GBP2024-06-30
287,953 GBP2023-06-30
Value of work in progress
101,343 GBP2024-06-30
98,250 GBP2023-06-30
Finished Goods/Goods for Resale
520,887 GBP2024-06-30
320,500 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,759,289 GBP2024-06-30
2,114,014 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
1,073,857 GBP2024-06-30
1,794,172 GBP2023-06-30
Other Debtors
Current
2,247,443 GBP2024-06-30
1,146,935 GBP2023-06-30
Prepayments/Accrued Income
Current
131,813 GBP2024-06-30
516,911 GBP2023-06-30
Cash and Cash Equivalents
6,178,429 GBP2024-06-30
6,909,686 GBP2023-06-30
Bank Borrowings
Current
310,000 GBP2024-06-30
308,886 GBP2023-06-30
Trade Creditors/Trade Payables
Current
2,555,434 GBP2024-06-30
3,839,723 GBP2023-06-30
Amounts owed to group undertakings
Current
7,000 GBP2024-06-30
6,000 GBP2023-06-30
Corporation Tax Payable
Current
975,818 GBP2023-06-30
Taxation/Social Security Payable
Current
293,889 GBP2024-06-30
628,485 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
60,228 GBP2024-06-30
71,372 GBP2023-06-30
Other Creditors
Current
270 GBP2024-06-30
143,659 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
302,338 GBP2024-06-30
160,544 GBP2023-06-30
Creditors
Current
3,529,159 GBP2024-06-30
6,134,487 GBP2023-06-30
Bank Borrowings
Non-current
460,000 GBP2024-06-30
520,000 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
292,805 GBP2024-06-30
226,626 GBP2023-06-30
Creditors
Non-current
752,805 GBP2024-06-30
748,021 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
310,000 GBP2024-06-30
Non-current, Between one and two years
310,000 GBP2024-06-30
Between two and five year, Non-current
150,000 GBP2024-06-30
Non-current, Between two and five year
260,000 GBP2023-06-30
Total Borrowings
770,000 GBP2024-06-30
828,886 GBP2023-06-30
Net Deferred Tax Liability/Asset
-99,428 GBP2024-06-30
99,428 GBP2024-06-30
-116,752 GBP2023-06-30
116,752 GBP2023-06-30
-139,914 GBP2022-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,324 GBP2023-07-01 ~ 2024-06-30
23,162 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
99,428 GBP2024-06-30
116,752 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
79 shares2024-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
20 shares2024-06-30
Par Value of Share
Class 2 ordinary share
1.002023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-06-30
Par Value of Share
Class 3 ordinary share
1.002023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
202,000 GBP2024-06-30
202,000 GBP2023-06-30
Between one and five year
720,000 GBP2024-06-30
742,000 GBP2023-06-30
More than five year
3,375,000 GBP2024-06-30
3,555,000 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,297,000 GBP2024-06-30
4,499,000 GBP2023-06-30