30990 - Manufacture Of Other Transport Equipment N.e.c.
32990 - Other Manufacturing N.e.c.
23990 - Manufacture Of Other Non-metallic Mineral Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-05-01 ~ 2024-04-30
Turnover/Revenue
10,306,811 GBP2023-05-01 ~ 2024-04-30
10,492,142 GBP2022-05-01 ~ 2023-04-30
Cost of Sales
6,578,143 GBP2023-05-01 ~ 2024-04-30
6,978,984 GBP2022-05-01 ~ 2023-04-30
Gross Profit/Loss
3,728,668 GBP2023-05-01 ~ 2024-04-30
3,513,158 GBP2022-05-01 ~ 2023-04-30
Distribution Costs
79,170 GBP2023-05-01 ~ 2024-04-30
72,820 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
4,309,057 GBP2023-05-01 ~ 2024-04-30
3,607,005 GBP2022-05-01 ~ 2023-04-30
Operating Profit/Loss
-467,038 GBP2023-05-01 ~ 2024-04-30
-110,087 GBP2022-05-01 ~ 2023-04-30
Interest Payable/Similar Charges (Finance Costs)
30,816 GBP2023-05-01 ~ 2024-04-30
76,166 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
-497,854 GBP2023-05-01 ~ 2024-04-30
-186,253 GBP2022-05-01 ~ 2023-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-123,953 GBP2023-05-01 ~ 2024-04-30
-236,032 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
-373,901 GBP2023-05-01 ~ 2024-04-30
49,779 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
-373,901 GBP2023-05-01 ~ 2024-04-30
49,779 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
3,266,059 GBP2024-04-30
3,457,180 GBP2023-04-30
Fixed Assets - Investments
100 GBP2024-04-30
100 GBP2023-04-30
Fixed Assets
3,266,159 GBP2024-04-30
3,457,280 GBP2023-04-30
Total Inventories
928,252 GBP2024-04-30
890,431 GBP2023-04-30
Debtors
2,221,420 GBP2024-04-30
2,916,126 GBP2023-04-30
Cash at bank and in hand
19,457 GBP2024-04-30
38,958 GBP2023-04-30
Current Assets
3,169,129 GBP2024-04-30
3,845,515 GBP2023-04-30
Creditors
Current
3,205,282 GBP2024-04-30
3,549,673 GBP2023-04-30
Net Current Assets/Liabilities
-36,153 GBP2024-04-30
295,842 GBP2023-04-30
Total Assets Less Current Liabilities
3,230,006 GBP2024-04-30
3,753,122 GBP2023-04-30
Net Assets/Liabilities
2,126,401 GBP2024-04-30
2,500,302 GBP2023-04-30
Equity
Called up share capital
200 GBP2024-04-30
200 GBP2023-04-30
200 GBP2022-04-30
Share premium
79,900 GBP2024-04-30
79,900 GBP2023-04-30
79,900 GBP2022-04-30
Retained earnings (accumulated losses)
1,921,685 GBP2024-04-30
2,306,247 GBP2023-04-30
2,266,713 GBP2022-04-30
Equity
2,126,401 GBP2024-04-30
2,500,302 GBP2023-04-30
2,450,523 GBP2022-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-384,562 GBP2023-05-01 ~ 2024-04-30
39,534 GBP2022-05-01 ~ 2023-04-30
Wages/Salaries
4,832,998 GBP2023-05-01 ~ 2024-04-30
4,881,130 GBP2022-05-01 ~ 2023-04-30
Social Security Costs
501,262 GBP2023-05-01 ~ 2024-04-30
467,260 GBP2022-05-01 ~ 2023-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
193,911 GBP2023-05-01 ~ 2024-04-30
178,695 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
5,528,171 GBP2023-05-01 ~ 2024-04-30
5,527,085 GBP2022-05-01 ~ 2023-04-30
Average Number of Employees
1472023-05-01 ~ 2024-04-30
1562022-05-01 ~ 2023-04-30
Director Remuneration
290,816 GBP2023-05-01 ~ 2024-04-30
213,748 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
166,210 GBP2023-05-01 ~ 2024-04-30
197,636 GBP2022-05-01 ~ 2023-04-30
Audit Fees/Expenses
13,420 GBP2023-05-01 ~ 2024-04-30
8,474 GBP2022-05-01 ~ 2023-04-30
Tax Expense/Credit at Applicable Tax Rate
-94,592 GBP2023-05-01 ~ 2024-04-30
-35,388 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,369,368 GBP2024-04-30
1,361,585 GBP2023-04-30
Plant and equipment
3,737,750 GBP2024-04-30
3,690,192 GBP2023-04-30
Furniture and fittings
127,886 GBP2024-04-30
113,979 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
408,617 GBP2024-04-30
337,672 GBP2023-04-30
Plant and equipment
1,680,527 GBP2024-04-30
1,453,519 GBP2023-04-30
Furniture and fittings
40,093 GBP2024-04-30
31,459 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
70,945 GBP2023-05-01 ~ 2024-04-30
Plant and equipment
227,008 GBP2023-05-01 ~ 2024-04-30
Furniture and fittings
8,634 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Improvements to leasehold property
960,751 GBP2024-04-30
1,023,913 GBP2023-04-30
Plant and equipment
2,057,223 GBP2024-04-30
2,236,673 GBP2023-04-30
Furniture and fittings
87,793 GBP2024-04-30
82,520 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
22,467 GBP2024-04-30
22,467 GBP2023-04-30
Computers
527,761 GBP2024-04-30
424,655 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
5,785,232 GBP2024-04-30
5,612,878 GBP2023-04-30
Property, Plant & Equipment - Disposals
Computers
-336 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Disposals
-336 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
22,467 GBP2024-04-30
22,467 GBP2023-04-30
Computers
367,469 GBP2024-04-30
310,581 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,519,173 GBP2024-04-30
2,155,698 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
56,888 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
363,475 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Computers
160,292 GBP2024-04-30
114,074 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,310,344 GBP2024-04-30
2,263,227 GBP2023-04-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
47,117 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
817,345 GBP2024-04-30
620,080 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
197,265 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,492,999 GBP2024-04-30
Under hire purchased contracts or finance leases, Plant and equipment
1,643,147 GBP2023-04-30
Merchandise
440,569 GBP2024-04-30
351,178 GBP2023-04-30
Value of work in progress
269,619 GBP2024-04-30
477,728 GBP2023-04-30
Finished Goods
218,064 GBP2024-04-30
61,525 GBP2023-04-30
Trade Debtors/Trade Receivables
Current
1,783,218 GBP2024-04-30
2,038,335 GBP2023-04-30
Other Debtors
Current
2,112 GBP2023-04-30
Amount of corporation tax that is recoverable
Current
167,172 GBP2024-04-30
626,170 GBP2023-04-30
Prepayments
Current
271,030 GBP2024-04-30
245,090 GBP2023-04-30
Debtors
Current, Amounts falling due within one year
2,221,420 GBP2024-04-30
Amounts falling due within one year, Current
2,911,707 GBP2023-04-30
Other Debtors
Non-current
4,419 GBP2023-04-30
Bank Borrowings/Overdrafts
Current
952,553 GBP2024-04-30
1,291,159 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Current
179,472 GBP2024-04-30
281,358 GBP2023-04-30
Trade Creditors/Trade Payables
Current
324,214 GBP2024-04-30
628,622 GBP2023-04-30
Amounts owed to group undertakings
Current
700,664 GBP2024-04-30
740,564 GBP2023-04-30
Other Taxation & Social Security Payable
Current
173,877 GBP2024-04-30
147,890 GBP2023-04-30
Other Creditors
Current
368,516 GBP2024-04-30
5,959 GBP2023-04-30
Accrued Liabilities
Current
211,114 GBP2024-04-30
147,282 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Non-current
400,756 GBP2024-04-30
556,213 GBP2023-04-30
hire purchase agreements
580,228 GBP2024-04-30
837,571 GBP2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,249 GBP2024-04-30
119,003 GBP2023-04-30
Between one and five year
23,671 GBP2024-04-30
64,912 GBP2023-04-30
All periods
59,920 GBP2024-04-30
183,915 GBP2023-04-30
Bank Overdrafts
Secured
952,553 GBP2024-04-30
1,291,159 GBP2023-04-30
Total Borrowings
Secured
1,532,781 GBP2024-04-30
2,128,730 GBP2023-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
571,482 GBP2024-04-30
567,928 GBP2023-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-04-30
Profit/Loss
Retained earnings (accumulated losses)
-373,901 GBP2023-05-01 ~ 2024-04-30