28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
852023-07-01 ~ 2024-06-30
712022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Development expenditure
46,516 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
46,516 GBP2024-06-30
43,669 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
2,847 GBP2023-07-01 ~ 2024-06-30
Intangible Assets
Development expenditure
2,847 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
666,458 GBP2024-06-30
612,911 GBP2023-06-30
Turnover/Revenue
10,114,021 GBP2023-07-01 ~ 2024-06-30
8,956,395 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
6,194,520 GBP2023-07-01 ~ 2024-06-30
6,327,041 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
3,919,501 GBP2023-07-01 ~ 2024-06-30
2,629,354 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
2,204,042 GBP2023-07-01 ~ 2024-06-30
1,777,925 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,715,459 GBP2023-07-01 ~ 2024-06-30
851,429 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
35,634 GBP2023-07-01 ~ 2024-06-30
77,946 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,700,390 GBP2023-07-01 ~ 2024-06-30
776,623 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
410,010 GBP2023-07-01 ~ 2024-06-30
132,266 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
1,290,380 GBP2023-07-01 ~ 2024-06-30
644,357 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
2,847 GBP2023-06-30
Property, Plant & Equipment
2,812,074 GBP2024-06-30
2,673,721 GBP2023-06-30
Fixed Assets
2,812,074 GBP2024-06-30
2,676,568 GBP2023-06-30
Total Inventories
973,916 GBP2024-06-30
350,118 GBP2023-06-30
Debtors
4,431,768 GBP2024-06-30
4,233,605 GBP2023-06-30
Cash at bank and in hand
1,686,670 GBP2024-06-30
906,038 GBP2023-06-30
Current Assets
7,092,354 GBP2024-06-30
5,489,761 GBP2023-06-30
Creditors
Amounts falling due within one year
4,819,423 GBP2024-06-30
3,792,895 GBP2023-06-30
Net Current Assets/Liabilities
2,272,931 GBP2024-06-30
1,696,866 GBP2023-06-30
Total Assets Less Current Liabilities
5,085,005 GBP2024-06-30
4,373,434 GBP2023-06-30
Creditors
Amounts falling due after one year
204,727 GBP2024-06-30
475,083 GBP2023-06-30
Net Assets/Liabilities
4,213,820 GBP2024-06-30
3,285,440 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-06-30
Retained earnings (accumulated losses)
4,213,720 GBP2024-06-30
3,285,340 GBP2023-06-30
3,052,983 GBP2022-06-30
Equity
4,213,820 GBP2024-06-30
3,285,440 GBP2023-06-30
3,053,083 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
1,290,380 GBP2023-07-01 ~ 2024-06-30
644,357 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,290,380 GBP2023-07-01 ~ 2024-06-30
644,357 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
1,290,380 GBP2023-07-01 ~ 2024-06-30
644,357 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-362,000 GBP2023-07-01 ~ 2024-06-30
-412,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-362,000 GBP2023-07-01 ~ 2024-06-30
-412,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-362,000 GBP2023-07-01 ~ 2024-06-30
-412,000 GBP2022-07-01 ~ 2023-06-30
Equity - Income/Expense Recognised Directly
-362,000 GBP2023-07-01 ~ 2024-06-30
-412,000 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
300,946 GBP2023-07-01 ~ 2024-06-30
296,451 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.102023-07-01 ~ 2024-06-30
Motor vehicles
0.252023-07-01 ~ 2024-06-30
Tools/Equipment for furniture and fittings
0.202023-07-01 ~ 2024-06-30
Average number of employees in administration and support functions
202023-07-01 ~ 2024-06-30
172022-07-01 ~ 2023-06-30
Wages/Salaries
2,617,855 GBP2023-07-01 ~ 2024-06-30
2,053,850 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
265,253 GBP2023-07-01 ~ 2024-06-30
206,775 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,540 GBP2023-07-01 ~ 2024-06-30
39,363 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
2,933,648 GBP2023-07-01 ~ 2024-06-30
2,299,988 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
7,000 GBP2023-07-01 ~ 2024-06-30
7,000 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
53,547 GBP2023-07-01 ~ 2024-06-30
-17,734 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
425,098 GBP2023-07-01 ~ 2024-06-30
159,176 GBP2022-07-01 ~ 2023-06-30
Dividends Paid on Shares
All ordinary shares
362,000 GBP2023-07-01 ~ 2024-06-30
412,000 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
46,516 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
46,516 GBP2024-06-30
43,669 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
2,847 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
164,666 GBP2024-06-30
164,666 GBP2023-06-30
Plant and equipment
4,137,143 GBP2024-06-30
3,795,021 GBP2023-06-30
Tools/Equipment for furniture and fittings
151,962 GBP2024-06-30
108,816 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
4,501,306 GBP2024-06-30
4,068,503 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-13,725 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-13,725 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
47,535 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
94,037 GBP2024-06-30
91,846 GBP2023-06-30
Plant and equipment
1,502,225 GBP2024-06-30
1,237,702 GBP2023-06-30
Tools/Equipment for furniture and fittings
85,976 GBP2024-06-30
65,234 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,689,232 GBP2024-06-30
1,394,782 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
2,191 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
271,019 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
6,994 GBP2023-07-01 ~ 2024-06-30
Tools/Equipment for furniture and fittings
20,742 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
300,946 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,496 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,496 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
6,994 GBP2024-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
70,629 GBP2024-06-30
72,820 GBP2023-06-30
Plant and equipment
2,634,918 GBP2024-06-30
2,557,319 GBP2023-06-30
Motor vehicles
40,541 GBP2024-06-30
Tools/Equipment for furniture and fittings
65,986 GBP2024-06-30
43,582 GBP2023-06-30
Under hire purchased contracts or finance leases, Plant and equipment
1,175,065 GBP2024-06-30
1,281,869 GBP2023-06-30
Raw Materials
412,735 GBP2024-06-30
229,664 GBP2023-06-30
Value of work in progress
127,949 GBP2024-06-30
28,331 GBP2023-06-30
Finished Goods
433,232 GBP2024-06-30
92,123 GBP2023-06-30
Trade Debtors/Trade Receivables
64,862 GBP2024-06-30
98,544 GBP2023-06-30
Prepayments/Accrued Income
337,607 GBP2024-06-30
126,021 GBP2023-06-30
Other Debtors
167,900 GBP2024-06-30
142,013 GBP2023-06-30
Bank Overdrafts
-6,787 GBP2024-06-30
-3,620 GBP2023-06-30
Cash and Cash Equivalents
1,679,883 GBP2024-06-30
902,418 GBP2023-06-30
Bank Borrowings/Overdrafts
Amounts falling due within one year
6,787 GBP2024-06-30
3,620 GBP2023-06-30
Trade Creditors/Trade Payables
Amounts falling due within one year
1,098,867 GBP2024-06-30
1,022,639 GBP2023-06-30
Accrued Liabilities/Deferred Income
Amounts falling due within one year
2,522,417 GBP2024-06-30
1,602,809 GBP2023-06-30
Corporation Tax Payable
Amounts falling due within one year
336,367 GBP2024-06-30
100,657 GBP2023-06-30
Other Taxation & Social Security Payable
Amounts falling due within one year
86,406 GBP2024-06-30
117,671 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
280,514 GBP2024-06-30
349,997 GBP2023-06-30
Amounts owed to directors
Amounts falling due within one year
818 GBP2023-06-30
Other Creditors
Amounts falling due within one year
488,065 GBP2024-06-30
594,684 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
204,727 GBP2024-06-30
475,083 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
280,514 GBP2024-06-30
349,997 GBP2023-06-30
Between one and five year
204,727 GBP2024-06-30
475,083 GBP2023-06-30
Minimum gross finance lease payments owing
485,241 GBP2024-06-30
825,080 GBP2023-06-30
Deferred Tax Liabilities
666,458 GBP2024-06-30
612,911 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1 shares2023-07-01 ~ 2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30
100 shares2023-06-30