28923 - Manufacture Of Equipment For Concrete Crushing And Screening And Roadworks
Cost of Sales
-8,123,128 GBP2023-01-01 ~ 2023-12-31
-7,310,445 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-249,584 GBP2023-01-01 ~ 2023-12-31
-234,899 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,154,643 GBP2023-01-01 ~ 2023-12-31
-2,734,323 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
367,549 GBP2023-01-01 ~ 2023-12-31
-1,313,512 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
440,560 GBP2023-01-01 ~ 2023-12-31
-1,215,663 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
440,560 GBP2023-01-01 ~ 2023-12-31
-1,215,663 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
22,500 GBP2023-12-31
5,276 GBP2022-12-31
Property, Plant & Equipment
1,861,453 GBP2023-12-31
1,555,758 GBP2022-12-31
Fixed Assets - Investments
490 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
1,884,443 GBP2023-12-31
1,561,035 GBP2022-12-31
Debtors
1,413,582 GBP2023-12-31
1,640,053 GBP2022-12-31
Cash at bank and in hand
1,133,927 GBP2023-12-31
288,057 GBP2022-12-31
Current Assets
2,862,151 GBP2023-12-31
2,242,390 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,215,569 GBP2023-12-31
-792,212 GBP2022-12-31
Net Current Assets/Liabilities
1,646,582 GBP2023-12-31
1,450,178 GBP2022-12-31
Total Assets Less Current Liabilities
3,531,025 GBP2023-12-31
3,011,213 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,665,313 GBP2023-12-31
-1,513,050 GBP2022-12-31
Net Assets/Liabilities
1,756,399 GBP2023-12-31
1,315,839 GBP2022-12-31
Equity
Called up share capital
83,100 GBP2023-12-31
83,100 GBP2022-12-31
83,100 GBP2021-12-31
Retained earnings (accumulated losses)
1,673,299 GBP2023-12-31
1,232,739 GBP2022-12-31
1,046,496 GBP2021-12-31
Equity
1,756,399 GBP2023-12-31
1,315,839 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
440,560 GBP2023-01-01 ~ 2023-12-31
-1,215,663 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
11,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1122023-01-01 ~ 2023-12-31
1122022-01-01 ~ 2022-12-31
Wages/Salaries
3,896,186 GBP2023-01-01 ~ 2023-12-31
4,055,247 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,298 GBP2023-01-01 ~ 2023-12-31
103,610 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,371,504 GBP2023-01-01 ~ 2023-12-31
4,606,040 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
109,898 GBP2023-01-01 ~ 2023-12-31
109,733 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
102,844 GBP2023-01-01 ~ 2023-12-31
29,291 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
37,116 GBP2023-12-31
13,960 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
14,616 GBP2023-12-31
8,684 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
5,932 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
22,500 GBP2023-12-31
5,276 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
386,902 GBP2023-12-31
382,715 GBP2022-12-31
Plant and equipment
3,104,153 GBP2023-12-31
2,679,560 GBP2022-12-31
Furniture and fittings
177,540 GBP2023-12-31
157,607 GBP2022-12-31
Motor vehicles
51,036 GBP2023-12-31
18,746 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,719,631 GBP2023-12-31
3,238,628 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-80,409 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-10,480 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-90,889 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
141,290 GBP2023-12-31
122,127 GBP2022-12-31
Plant and equipment
1,575,767 GBP2023-12-31
1,439,463 GBP2022-12-31
Furniture and fittings
132,086 GBP2023-12-31
113,308 GBP2022-12-31
Motor vehicles
9,035 GBP2023-12-31
7,972 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,858,178 GBP2023-12-31
1,682,870 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
19,163 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
213,183 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
18,778 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
5,910 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
257,034 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-76,879 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-4,847 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-81,726 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
245,612 GBP2023-12-31
260,588 GBP2022-12-31
Plant and equipment
1,528,386 GBP2023-12-31
1,240,097 GBP2022-12-31
Furniture and fittings
45,454 GBP2023-12-31
44,299 GBP2022-12-31
Motor vehicles
42,001 GBP2023-12-31
10,774 GBP2022-12-31
Amounts invested in assets
Non-current
490 GBP2023-12-31
1 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
991,222 GBP2023-12-31
611,215 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
210,480 GBP2023-12-31
514,963 GBP2022-12-31
Other Debtors
Current
3,850 GBP2023-12-31
1,371 GBP2022-12-31
Prepayments/Accrued Income
Current
199,749 GBP2023-12-31
486,413 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,413,582 GBP2023-12-31
1,640,053 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
104,560 GBP2023-12-31
89,807 GBP2022-12-31
Trade Creditors/Trade Payables
Current
343,609 GBP2023-12-31
285,775 GBP2022-12-31
Amounts owed to group undertakings
Current
14,733 GBP2023-12-31
14,733 GBP2022-12-31
Other Taxation & Social Security Payable
Current
275,707 GBP2023-12-31
104,161 GBP2022-12-31
Other Creditors
Current
30,818 GBP2023-12-31
42,316 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
446,142 GBP2023-12-31
255,420 GBP2022-12-31
Creditors
Current
1,215,569 GBP2023-12-31
792,212 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
265,313 GBP2023-12-31
113,050 GBP2022-12-31
Other Remaining Borrowings
Non-current
1,400,000 GBP2023-12-31
1,400,000 GBP2022-12-31
Creditors
Non-current
1,665,313 GBP2023-12-31
1,513,050 GBP2022-12-31
Total Borrowings
Non-current
1,400,000 GBP2023-12-31
1,400,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
104,560 GBP2023-12-31
89,807 GBP2022-12-31
Minimum gross finance lease payments owing
369,873 GBP2023-12-31
202,857 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
128,294 GBP2023-12-31
90,613 GBP2022-12-31
Between two and five year
334,829 GBP2023-12-31
114,066 GBP2022-12-31
More than five year
127,125 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
590,248 GBP2023-12-31
204,679 GBP2022-12-31