28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Class 2 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
13,061,036 GBP2023-10-01 ~ 2024-09-30
18,006,907 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
10,665,984 GBP2023-10-01 ~ 2024-09-30
15,722,590 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,395,052 GBP2023-10-01 ~ 2024-09-30
2,284,317 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
2,089,798 GBP2023-10-01 ~ 2024-09-30
1,846,943 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
317,313 GBP2023-10-01 ~ 2024-09-30
450,908 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
461 GBP2023-10-01 ~ 2024-09-30
Interest Payable/Similar Charges (Finance Costs)
122,991 GBP2023-10-01 ~ 2024-09-30
157,791 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
194,783 GBP2023-10-01 ~ 2024-09-30
293,117 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
89,498 GBP2023-10-01 ~ 2024-09-30
-6,860 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
105,285 GBP2023-10-01 ~ 2024-09-30
299,977 GBP2022-10-01 ~ 2023-09-30
Equity
Retained earnings (accumulated losses)
1,744,602 GBP2024-09-30
1,639,317 GBP2023-09-30
1,389,340 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-50,000 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
1,591,820 GBP2024-09-30
1,661,190 GBP2023-09-30
Total Inventories
3,159,920 GBP2024-09-30
2,958,556 GBP2023-09-30
Debtors
1,079,731 GBP2024-09-30
1,451,097 GBP2023-09-30
Cash at bank and in hand
259,244 GBP2024-09-30
199,712 GBP2023-09-30
Current Assets
4,498,895 GBP2024-09-30
4,609,365 GBP2023-09-30
Creditors
Current
3,852,226 GBP2024-09-30
3,996,650 GBP2023-09-30
Net Current Assets/Liabilities
646,669 GBP2024-09-30
612,715 GBP2023-09-30
Total Assets Less Current Liabilities
2,238,489 GBP2024-09-30
2,273,905 GBP2023-09-30
Net Assets/Liabilities
1,744,622 GBP2024-09-30
1,639,337 GBP2023-09-30
Equity
Called up share capital
20 GBP2024-09-30
20 GBP2023-09-30
Equity
1,744,622 GBP2024-09-30
1,639,337 GBP2023-09-30
Bank Overdrafts
-15,648 GBP2024-09-30
-217,174 GBP2023-09-30
-1,948 GBP2022-09-30
Wages/Salaries
1,679,613 GBP2023-10-01 ~ 2024-09-30
1,557,668 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
186,796 GBP2023-10-01 ~ 2024-09-30
181,981 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,965 GBP2023-10-01 ~ 2024-09-30
39,948 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,916,374 GBP2023-10-01 ~ 2024-09-30
1,779,597 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
372023-10-01 ~ 2024-09-30
372022-10-01 ~ 2023-09-30
Director Remuneration
242,274 GBP2023-10-01 ~ 2024-09-30
213,463 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
110,932 GBP2023-10-01 ~ 2024-09-30
125,006 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
7,000 GBP2023-10-01 ~ 2024-09-30
5,100 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
60,468 GBP2023-10-01 ~ 2024-09-30
60,345 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
48,696 GBP2023-10-01 ~ 2024-09-30
73,279 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,057,445 GBP2023-09-30
Plant and equipment
719,597 GBP2024-09-30
769,869 GBP2023-09-30
Furniture and fittings
35,723 GBP2024-09-30
35,723 GBP2023-09-30
Property, Plant & Equipment - Disposals
Plant and equipment
-215,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
306,369 GBP2024-09-30
297,447 GBP2023-09-30
Furniture and fittings
29,111 GBP2024-09-30
27,461 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
68,585 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
1,650 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-59,663 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Plant and equipment
413,228 GBP2024-09-30
472,422 GBP2023-09-30
Furniture and fittings
6,612 GBP2024-09-30
8,262 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
229,877 GBP2024-09-30
203,127 GBP2023-09-30
Computers
112,985 GBP2024-09-30
107,564 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
2,155,627 GBP2024-09-30
2,173,728 GBP2023-09-30
Property, Plant & Equipment - Disposals
-215,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
131,154 GBP2024-09-30
98,244 GBP2023-09-30
Computers
97,173 GBP2024-09-30
89,386 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
563,807 GBP2024-09-30
512,538 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
32,910 GBP2023-10-01 ~ 2024-09-30
Computers
7,787 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
110,932 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-59,663 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Motor vehicles
98,723 GBP2024-09-30
104,883 GBP2023-09-30
Computers
15,812 GBP2024-09-30
18,178 GBP2023-09-30
Merchandise
3,159,920 GBP2024-09-30
2,958,556 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
940,567 GBP2024-09-30
836,279 GBP2023-09-30
Other Debtors
Current
24,002 GBP2024-09-30
508,685 GBP2023-09-30
Prepayments/Accrued Income
Current
115,162 GBP2024-09-30
106,133 GBP2023-09-30
Debtors
Current, Amounts falling due within one year
1,079,731 GBP2024-09-30
1,451,097 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
95,648 GBP2024-09-30
306,153 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
800,480 GBP2024-09-30
635,384 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,552,729 GBP2024-09-30
1,545,239 GBP2023-09-30
Corporation Tax Payable
Current
60,516 GBP2024-09-30
22,101 GBP2023-09-30
Other Taxation & Social Security Payable
Current
159,927 GBP2024-09-30
164,013 GBP2023-09-30
Other Creditors
Current
66,825 GBP2024-09-30
98,277 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
1,116,101 GBP2024-09-30
1,225,483 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
93,334 GBP2024-09-30
235,724 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
271,555 GBP2024-09-30
298,895 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
80,000 GBP2024-09-30
88,979 GBP2023-09-30
Total Borrowings
Current, Amounts falling due within one year
95,648 GBP2024-09-30
306,153 GBP2023-09-30
Bank Borrowings
Non-current, Between one and two years
80,000 GBP2023-09-30
Between two and five year, Non-current
13,334 GBP2024-09-30
Non-current, Between two and five year
155,724 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
800,480 GBP2024-09-30
Between one and five year, hire purchase agreements
298,895 GBP2023-09-30
hire purchase agreements
1,072,035 GBP2024-09-30
934,279 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
128,978 GBP2024-09-30
99,949 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10 shares2024-09-30
Class 2 ordinary share
10 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
105,285 GBP2023-10-01 ~ 2024-09-30