28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Distribution Costs
-831,777 GBP2023-09-01 ~ 2024-08-31
-923,393 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-9,786,803 GBP2023-09-01 ~ 2024-08-31
-8,271,586 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
5,044 GBP2023-09-01 ~ 2024-08-31
0 GBP2022-09-01 ~ 2023-08-31
Interest Payable/Similar Charges (Finance Costs)
-22,659 GBP2023-09-01 ~ 2024-08-31
-21,786 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
-2,304,934 GBP2023-09-01 ~ 2024-08-31
1,605,476 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
461,544 GBP2023-09-01 ~ 2024-08-31
97,671 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
-1,843,390 GBP2023-09-01 ~ 2024-08-31
1,703,147 GBP2022-09-01 ~ 2023-08-31
Intangible Assets
Other
4,401,939 GBP2024-08-31
2,438,947 GBP2023-08-31
Property, Plant & Equipment
218,225 GBP2024-08-31
200,208 GBP2023-08-31
Fixed Assets
4,620,164 GBP2024-08-31
2,639,155 GBP2023-08-31
Debtors
3,041,767 GBP2024-08-31
4,346,875 GBP2023-08-31
Cash at bank and in hand
1,991,290 GBP2024-08-31
1,216,830 GBP2023-08-31
Current Assets
7,688,882 GBP2024-08-31
8,500,060 GBP2023-08-31
Net Current Assets/Liabilities
-4,774,980 GBP2024-08-31
-899,374 GBP2023-08-31
Total Assets Less Current Liabilities
-154,816 GBP2024-08-31
1,739,781 GBP2023-08-31
Creditors
Non-current, Amounts falling due after one year
-240,000 GBP2023-08-31
Net Assets/Liabilities
-304,816 GBP2024-08-31
1,499,781 GBP2023-08-31
Equity
Called up share capital
100 GBP2024-08-31
100 GBP2023-08-31
100 GBP2022-08-31
Share premium
477,222 GBP2024-08-31
477,221 GBP2023-08-31
477,221 GBP2022-08-31
Other miscellaneous reserve
201,274 GBP2024-08-31
162,482 GBP2023-08-31
109,400 GBP2022-08-31
Retained earnings (accumulated losses)
-983,412 GBP2024-08-31
859,978 GBP2023-08-31
-843,169 GBP2022-08-31
Equity
-304,816 GBP2024-08-31
1,499,781 GBP2023-08-31
-256,448 GBP2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
-1,843,390 GBP2023-09-01 ~ 2024-08-31
1,703,147 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
15,000 GBP2023-09-01 ~ 2024-08-31
10,000 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
752023-09-01 ~ 2024-08-31
522022-09-01 ~ 2023-08-31
Wages/Salaries
4,090,914 GBP2023-09-01 ~ 2024-08-31
2,930,200 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
314,311 GBP2023-09-01 ~ 2024-08-31
232,859 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
4,857,194 GBP2023-09-01 ~ 2024-08-31
3,494,015 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
428,556 GBP2023-09-01 ~ 2024-08-31
332,667 GBP2022-09-01 ~ 2023-08-31
Intangible Assets - Gross Cost
Development expenditure
4,401,939 GBP2024-08-31
2,438,947 GBP2023-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
0 GBP2023-08-31
Intangible Assets
Development expenditure
4,401,939 GBP2024-08-31
2,438,947 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
14,926 GBP2024-08-31
8,822 GBP2023-08-31
Computers
526,352 GBP2024-08-31
376,942 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
541,278 GBP2024-08-31
385,764 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
6,108 GBP2024-08-31
3,167 GBP2023-08-31
Computers
316,945 GBP2024-08-31
182,390 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
323,053 GBP2024-08-31
185,557 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,941 GBP2023-09-01 ~ 2024-08-31
Computers
134,555 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
137,496 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Furniture and fittings
8,818 GBP2024-08-31
5,655 GBP2023-08-31
Computers
209,407 GBP2024-08-31
194,553 GBP2023-08-31
Finished Goods/Goods for Resale
2,655,825 GBP2024-08-31
2,936,355 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,786,250 GBP2024-08-31
2,622,132 GBP2023-08-31
Amount of corporation tax that is recoverable
Current
656,829 GBP2024-08-31
600,142 GBP2023-08-31
Other Debtors
Current
306,770 GBP2024-08-31
834,922 GBP2023-08-31
Prepayments/Accrued Income
Current
291,918 GBP2024-08-31
289,679 GBP2023-08-31
Bank Borrowings/Overdrafts
Current
90,000 GBP2024-08-31
90,000 GBP2023-08-31
Trade Creditors/Trade Payables
Current
302,010 GBP2024-08-31
214,866 GBP2023-08-31
Amounts owed to group undertakings
Current
3,680,515 GBP2024-08-31
3,810,558 GBP2023-08-31
Other Taxation & Social Security Payable
Current
93,636 GBP2024-08-31
72,325 GBP2023-08-31
Other Creditors
Current
8,270,434 GBP2024-08-31
5,037,778 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
27,267 GBP2024-08-31
173,907 GBP2023-08-31
Creditors
Current
12,463,862 GBP2024-08-31
9,399,434 GBP2023-08-31
Bank Borrowings/Overdrafts
Non-current
150,000 GBP2024-08-31
240,000 GBP2023-08-31
Bank Borrowings
240,000 GBP2024-08-31
330,000 GBP2023-08-31
Total Borrowings
Current
90,000 GBP2024-08-31
90,000 GBP2023-08-31
Non-current
150,000 GBP2024-08-31
240,000 GBP2023-08-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-09-01 ~ 2024-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-08-31
100 shares2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
394,162 GBP2024-08-31
Between two and five year
1,019,578 GBP2024-08-31
More than five year
0 GBP2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,413,740 GBP2024-08-31