28990 - Manufacture Of Other Special-purpose Machinery N.e.c.
Average Number of Employees
1462024-06-30 ~ 2025-06-28
1462023-07-01 ~ 2024-06-29
Turnover/Revenue
13,867,277 GBP2024-06-30 ~ 2025-06-28
14,548,922 GBP2023-07-01 ~ 2024-06-29
Cost of Sales
-10,630,818 GBP2024-06-30 ~ 2025-06-28
-12,166,740 GBP2023-07-01 ~ 2024-06-29
Gross Profit/Loss
3,236,459 GBP2024-06-30 ~ 2025-06-28
2,382,182 GBP2023-07-01 ~ 2024-06-29
Distribution Costs
-281,566 GBP2024-06-30 ~ 2025-06-28
-254,246 GBP2023-07-01 ~ 2024-06-29
Administrative Expenses
-2,397,904 GBP2024-06-30 ~ 2025-06-28
-2,285,190 GBP2023-07-01 ~ 2024-06-29
Operating Profit/Loss
556,989 GBP2024-06-30 ~ 2025-06-28
71,263 GBP2023-07-01 ~ 2024-06-29
Other Interest Receivable/Similar Income (Finance Income)
940 GBP2024-06-30 ~ 2025-06-28
Profit/Loss on Ordinary Activities Before Tax
557,929 GBP2024-06-30 ~ 2025-06-28
71,263 GBP2023-07-01 ~ 2024-06-29
Profit/Loss
390,250 GBP2024-06-30 ~ 2025-06-28
19,807 GBP2023-07-01 ~ 2024-06-29
Intangible Assets
889,221 GBP2025-06-28
989,788 GBP2024-06-29
Property, Plant & Equipment
4,486,911 GBP2025-06-28
4,692,440 GBP2024-06-29
Fixed Assets - Investments
1,038,658 GBP2025-06-28
1,038,658 GBP2024-06-29
Fixed Assets
6,414,790 GBP2025-06-28
6,720,886 GBP2024-06-29
Total Inventories
4,883,485 GBP2025-06-28
2,689,965 GBP2024-06-29
Debtors
Current
4,524,765 GBP2025-06-28
4,025,478 GBP2024-06-29
Cash at bank and in hand
537,268 GBP2025-06-28
430,928 GBP2024-06-29
Current Assets
9,945,518 GBP2025-06-28
7,146,371 GBP2024-06-29
Creditors
Current, Amounts falling due within one year
-3,363,287 GBP2025-06-28
Net Current Assets/Liabilities
6,582,231 GBP2025-06-28
4,866,829 GBP2024-06-29
Total Assets Less Current Liabilities
12,997,021 GBP2025-06-28
11,587,715 GBP2024-06-29
Net Assets/Liabilities
5,778,114 GBP2025-06-28
5,387,864 GBP2024-06-29
Equity
Called up share capital
2,500,000 GBP2025-06-28
2,500,000 GBP2024-06-29
2,500,000 GBP2023-07-01
Retained earnings (accumulated losses)
3,278,114 GBP2025-06-28
2,887,864 GBP2024-06-29
2,868,057 GBP2023-07-01
Equity
5,778,114 GBP2025-06-28
5,387,864 GBP2024-06-29
5,368,057 GBP2023-07-01
Profit/Loss
Retained earnings (accumulated losses)
390,250 GBP2024-06-30 ~ 2025-06-28
19,807 GBP2023-07-01 ~ 2024-06-29
Comprehensive Income/Expense
Retained earnings (accumulated losses)
390,250 GBP2024-06-30 ~ 2025-06-28
19,807 GBP2023-07-01 ~ 2024-06-29
Comprehensive Income/Expense
390,250 GBP2024-06-30 ~ 2025-06-28
19,807 GBP2023-07-01 ~ 2024-06-29
Property, Plant & Equipment - Depreciation Expense
810,317 GBP2024-06-30 ~ 2025-06-28
877,467 GBP2023-07-01 ~ 2024-06-29
Audit Fees/Expenses
28,266 GBP2024-06-30 ~ 2025-06-28
25,396 GBP2023-07-01 ~ 2024-06-29
Wages/Salaries
5,399,581 GBP2024-06-30 ~ 2025-06-28
5,130,667 GBP2023-07-01 ~ 2024-06-29
Social Security Costs
593,437 GBP2024-06-30 ~ 2025-06-28
519,882 GBP2023-07-01 ~ 2024-06-29
Staff Costs/Employee Benefits Expense
6,142,828 GBP2024-06-30 ~ 2025-06-28
5,789,793 GBP2023-07-01 ~ 2024-06-29
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
99,296 GBP2024-06-30 ~ 2025-06-28
138,496 GBP2023-07-01 ~ 2024-06-29
Tax Expense/Credit at Applicable Tax Rate
139,482 GBP2024-06-30 ~ 2025-06-28
17,816 GBP2023-07-01 ~ 2024-06-29
Intangible Assets - Gross Cost
Goodwill
1,920,345 GBP2025-06-28
1,920,345 GBP2024-06-29
Intangible Assets - Gross Cost
2,011,345 GBP2025-06-28
2,011,345 GBP2024-06-29
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,078,067 GBP2025-06-28
1,021,557 GBP2024-06-29
Intangible Assets - Accumulated Amortisation & Impairment
1,122,124 GBP2025-06-28
1,021,557 GBP2024-06-29
Intangible Assets - Increase From Amortisation Charge for Year
100,567 GBP2024-06-30 ~ 2025-06-28
Intangible Assets
Goodwill
842,278 GBP2025-06-28
898,788 GBP2024-06-29
Property, Plant & Equipment - Gross Cost
Plant and equipment
20,154,378 GBP2025-06-28
19,930,192 GBP2024-06-29
Motor vehicles
109,486 GBP2025-06-28
68,690 GBP2024-06-29
Furniture and fittings
115,255 GBP2025-06-28
109,258 GBP2024-06-29
Property, Plant & Equipment - Gross Cost
20,421,375 GBP2025-06-28
20,108,140 GBP2024-06-29
Property, Plant & Equipment - Other Disposals
Plant and equipment
-291,553 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Other Disposals
-291,553 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Gross Cost
Other
42,256 GBP2025-06-28
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
15,304,763 GBP2024-06-29
Motor vehicles
34,094 GBP2024-06-29
Furniture and fittings
76,843 GBP2024-06-29
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
15,415,700 GBP2024-06-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
27,923 GBP2024-06-30 ~ 2025-06-28
Owned/Freehold
810,317 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-291,553 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-291,553 GBP2024-06-30 ~ 2025-06-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
15,782,105 GBP2025-06-28
Motor vehicles
62,017 GBP2025-06-28
Furniture and fittings
90,342 GBP2025-06-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
15,934,464 GBP2025-06-28
Property, Plant & Equipment
Plant and equipment
4,372,273 GBP2025-06-28
4,625,429 GBP2024-06-29
Motor vehicles
47,469 GBP2025-06-28
34,596 GBP2024-06-29
Furniture and fittings
24,913 GBP2025-06-28
32,415 GBP2024-06-29
Other
42,256 GBP2025-06-28
Investments in Subsidiaries
1,038,658 GBP2025-06-28
1,038,658 GBP2024-06-29
Raw materials and consumables
2,081,353 GBP2025-06-28
932,336 GBP2024-06-29
Value of work in progress
2,465,527 GBP2025-06-28
1,592,994 GBP2024-06-29
Finished Goods/Goods for Resale
336,605 GBP2025-06-28
164,635 GBP2024-06-29
Trade Debtors/Trade Receivables
Current
3,123,866 GBP2025-06-28
2,595,294 GBP2024-06-29
Amounts Owed by Group Undertakings
Current
156,339 GBP2025-06-28
877,570 GBP2024-06-29
Amount of value-added tax that is recoverable
Current
269,361 GBP2025-06-28
65,926 GBP2024-06-29
Called-up share capital (not paid)
Current
4,475 GBP2025-06-28
Prepayments/Accrued Income
Current
929,255 GBP2025-06-28
395,413 GBP2024-06-29
Amount of corporation tax that is recoverable
Current
41,469 GBP2025-06-28
91,275 GBP2024-06-29
Trade Creditors/Trade Payables
Current
2,047,429 GBP2025-06-28
1,407,140 GBP2024-06-29
Amounts owed to group undertakings
Current
6,915 GBP2025-06-28
3 GBP2024-06-29
Taxation/Social Security Payable
Current
180,610 GBP2025-06-28
157,329 GBP2024-06-29
Other Creditors
Current
181,330 GBP2025-06-28
335,448 GBP2024-06-29
Accrued Liabilities/Deferred Income
Current
947,003 GBP2025-06-28
379,622 GBP2024-06-29
Creditors
Current
3,363,287 GBP2025-06-28
2,279,542 GBP2024-06-29
Amounts owed to group undertakings
Non-current
6,494,127 GBP2025-06-28
5,574,367 GBP2024-06-29
Net Deferred Tax Liability/Asset
-724,780 GBP2025-06-28
-625,484 GBP2024-06-29
-463,571 GBP2023-07-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-99,296 GBP2024-06-30 ~ 2025-06-28
-161,913 GBP2023-07-01 ~ 2024-06-29
Deferred Tax Liabilities
Accelerated tax depreciation
-727,596 GBP2025-06-28
-628,301 GBP2024-06-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,500,000 shares2025-06-28
2,500,000 shares2024-06-29
Par Value of Share
Class 1 ordinary share
1.002024-06-30 ~ 2025-06-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
387,647 GBP2025-06-28
394,734 GBP2024-06-29
Between one and five year
662,384 GBP2025-06-28
1,004,480 GBP2024-06-29
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,050,031 GBP2025-06-28
1,399,214 GBP2024-06-29