28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
842023-07-01 ~ 2024-06-30
842022-07-01 ~ 2023-06-30
Turnover/Revenue
7,391,801 GBP2023-07-01 ~ 2024-06-30
7,199,831 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
-3,714,973 GBP2023-07-01 ~ 2024-06-30
-3,398,762 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,676,828 GBP2023-07-01 ~ 2024-06-30
3,801,069 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-3,888,445 GBP2023-07-01 ~ 2024-06-30
-3,482,027 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
-211,617 GBP2023-07-01 ~ 2024-06-30
319,042 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
1,092 GBP2023-07-01 ~ 2024-06-30
7,032 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
-236,797 GBP2023-07-01 ~ 2024-06-30
299,690 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
-177,862 GBP2023-07-01 ~ 2024-06-30
262,455 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
656,071 GBP2024-06-30
1,103,997 GBP2023-06-30
Property, Plant & Equipment
1,377,780 GBP2024-06-30
1,239,646 GBP2023-06-30
Fixed Assets
2,033,851 GBP2024-06-30
2,343,643 GBP2023-06-30
Total Inventories
455,824 GBP2024-06-30
462,386 GBP2023-06-30
Debtors
10,194,498 GBP2024-06-30
9,144,240 GBP2023-06-30
Cash at bank and in hand
103,199 GBP2024-06-30
365,143 GBP2023-06-30
Current Assets
10,753,521 GBP2024-06-30
9,971,769 GBP2023-06-30
Creditors
Current, Amounts falling due within one year
-1,719,735 GBP2024-06-30
Net Current Assets/Liabilities
9,033,786 GBP2024-06-30
8,875,877 GBP2023-06-30
Total Assets Less Current Liabilities
11,067,637 GBP2024-06-30
11,219,520 GBP2023-06-30
Net Assets/Liabilities
10,608,030 GBP2024-06-30
10,785,892 GBP2023-06-30
Equity
Called up share capital
1,000 GBP2024-06-30
1,000 GBP2023-06-30
1,000 GBP2022-07-01
Retained earnings (accumulated losses)
10,607,030 GBP2024-06-30
10,784,892 GBP2023-06-30
10,522,437 GBP2022-07-01
Equity
10,608,030 GBP2024-06-30
10,785,892 GBP2023-06-30
10,523,437 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
-177,862 GBP2023-07-01 ~ 2024-06-30
262,455 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
13,650 GBP2023-07-01 ~ 2024-06-30
13,400 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
3,035,095 GBP2023-07-01 ~ 2024-06-30
2,722,716 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
329,700 GBP2023-07-01 ~ 2024-06-30
323,198 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
3,448,435 GBP2023-07-01 ~ 2024-06-30
3,134,035 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
343,474 GBP2023-07-01 ~ 2024-06-30
361,368 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-59,004 GBP2023-07-01 ~ 2024-06-30
86,862 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
-59,199 GBP2023-07-01 ~ 2024-06-30
61,436 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
5,917,764 GBP2024-06-30
5,785,048 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
5,261,693 GBP2024-06-30
4,681,051 GBP2023-06-30
Intangible Assets
Development expenditure
656,071 GBP2024-06-30
1,103,997 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,180,682 GBP2024-06-30
3,831,718 GBP2023-06-30
Motor vehicles
49,700 GBP2024-06-30
49,700 GBP2023-06-30
Furniture and fittings
553,742 GBP2024-06-30
508,662 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
4,784,124 GBP2024-06-30
4,390,080 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,030 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-1,274 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-2,304 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,772,896 GBP2023-06-30
Motor vehicles
1,036 GBP2023-06-30
Furniture and fittings
376,502 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,150,434 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
151,988 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings, Owned/Freehold
61,485 GBP2023-07-01 ~ 2024-06-30
Owned/Freehold
213,473 GBP2023-07-01 ~ 2024-06-30
Plant and equipment, Under hire purchased contracts or finance leases
31,520 GBP2023-07-01 ~ 2024-06-30
Motor vehicles, Under hire purchased contracts or finance leases
12,425 GBP2023-07-01 ~ 2024-06-30
Under hire purchased contracts or finance leases
43,945 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,030 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
-478 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,508 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,955,374 GBP2024-06-30
Motor vehicles
13,461 GBP2024-06-30
Furniture and fittings
437,509 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,406,344 GBP2024-06-30
Property, Plant & Equipment
Plant and equipment
1,225,308 GBP2024-06-30
1,058,822 GBP2023-06-30
Motor vehicles
36,239 GBP2024-06-30
48,664 GBP2023-06-30
Furniture and fittings
116,233 GBP2024-06-30
132,160 GBP2023-06-30
Under hire purchased contracts or finance leases, Plant and equipment
144,466 GBP2024-06-30
175,987 GBP2023-06-30
Under hire purchased contracts or finance leases, Motor vehicles
36,240 GBP2024-06-30
48,665 GBP2023-06-30
Under hire purchased contracts or finance leases
180,706 GBP2024-06-30
224,652 GBP2023-06-30
Raw materials and consumables
261,106 GBP2024-06-30
250,041 GBP2023-06-30
Value of work in progress
194,718 GBP2024-06-30
212,345 GBP2023-06-30
Debtors
Non-current
8,018,227 GBP2024-06-30
7,620,685 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,666,235 GBP2024-06-30
1,431,825 GBP2023-06-30
Other Debtors
Current
49,702 GBP2023-06-30
Prepayments/Accrued Income
Current
510,036 GBP2024-06-30
42,028 GBP2023-06-30
Debtors
Current
10,194,498 GBP2024-06-30
9,144,240 GBP2023-06-30
Bank Overdrafts
-415,130 GBP2024-06-30
-215,659 GBP2023-06-30
Cash and Cash Equivalents
-311,931 GBP2024-06-30
149,484 GBP2023-06-30
Bank Overdrafts
Current
415,130 GBP2024-06-30
215,659 GBP2023-06-30
Bank Borrowings
Current
39,600 GBP2024-06-30
33,333 GBP2023-06-30
Trade Creditors/Trade Payables
Current
365,408 GBP2024-06-30
472,015 GBP2023-06-30
Taxation/Social Security Payable
Current
177,892 GBP2024-06-30
154,533 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
52,058 GBP2024-06-30
48,829 GBP2023-06-30
Other Creditors
Current
669,647 GBP2024-06-30
171,523 GBP2023-06-30
Creditors
Current
1,719,735 GBP2024-06-30
1,095,892 GBP2023-06-30
Bank Borrowings
Non-current
135,300 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
76,951 GBP2024-06-30
127,268 GBP2023-06-30
Creditors
Non-current
212,251 GBP2024-06-30
127,268 GBP2023-06-30
Bank Borrowings
Current, Amounts falling due within one year
39,600 GBP2024-06-30
Non-current, Between one and two years
39,600 GBP2024-06-30
Non-current, Between two and five year
95,700 GBP2024-06-30
Total Borrowings
174,900 GBP2024-06-30
33,333 GBP2023-06-30
Minimum gross finance lease payments owing
129,008 GBP2024-06-30
176,097 GBP2023-06-30
Net Deferred Tax Liability/Asset
-247,356 GBP2024-06-30
-306,360 GBP2023-06-30
-219,498 GBP2022-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
59,004 GBP2023-07-01 ~ 2024-06-30
-86,862 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-339,277 GBP2024-06-30
-306,360 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-06-30
1,000 shares2023-06-30
Par Value of Share
Class 1 ordinary share
1.002023-07-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
125,895 GBP2024-06-30
130,500 GBP2023-06-30
Between one and five year
101,260 GBP2024-06-30
227,917 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
227,155 GBP2024-06-30
358,417 GBP2023-06-30