28923 - Manufacture Of Equipment For Concrete Crushing And Screening And Roadworks
Cost of Sales
-8,568,717 GBP2024-01-01 ~ 2024-12-31
-8,123,128 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-357,279 GBP2024-01-01 ~ 2024-12-31
-249,584 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,964,226 GBP2024-01-01 ~ 2024-12-31
-2,154,643 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
42,293 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
351,579 GBP2024-01-01 ~ 2024-12-31
367,549 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-116,586 GBP2024-01-01 ~ 2024-12-31
73,011 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
234,993 GBP2024-01-01 ~ 2024-12-31
440,560 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
234,993 GBP2024-01-01 ~ 2024-12-31
440,560 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
20,299 GBP2024-12-31
22,500 GBP2023-12-31
Property, Plant & Equipment
1,765,109 GBP2024-12-31
1,861,453 GBP2023-12-31
Fixed Assets - Investments
685,048 GBP2024-12-31
490 GBP2023-12-31
Fixed Assets
2,470,456 GBP2024-12-31
1,884,443 GBP2023-12-31
Debtors
1,763,532 GBP2024-12-31
1,413,582 GBP2023-12-31
Cash at bank and in hand
784,672 GBP2024-12-31
1,133,927 GBP2023-12-31
Current Assets
4,802,273 GBP2024-12-31
2,862,151 GBP2023-12-31
Net Current Assets/Liabilities
3,844,936 GBP2024-12-31
1,646,582 GBP2023-12-31
Total Assets Less Current Liabilities
6,315,392 GBP2024-12-31
3,531,025 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-4,098,101 GBP2024-12-31
-1,665,313 GBP2023-12-31
Net Assets/Liabilities
1,991,392 GBP2024-12-31
1,756,399 GBP2023-12-31
Equity
Called up share capital
83,100 GBP2024-12-31
83,100 GBP2023-12-31
83,100 GBP2022-12-31
Retained earnings (accumulated losses)
1,908,292 GBP2024-12-31
1,673,299 GBP2023-12-31
1,232,739 GBP2022-12-31
Equity
1,991,392 GBP2024-12-31
1,756,399 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
234,993 GBP2024-01-01 ~ 2024-12-31
440,560 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,000 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1222024-01-01 ~ 2024-12-31
1122023-01-01 ~ 2023-12-31
Wages/Salaries
4,539,350 GBP2024-01-01 ~ 2024-12-31
3,896,186 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
142,141 GBP2024-01-01 ~ 2024-12-31
106,298 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,123,502 GBP2024-01-01 ~ 2024-12-31
4,371,504 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
198,313 GBP2024-01-01 ~ 2024-12-31
109,898 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
116,586 GBP2024-01-01 ~ 2024-12-31
102,844 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
41,216 GBP2024-12-31
37,116 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
20,917 GBP2024-12-31
14,616 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
6,301 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
20,299 GBP2024-12-31
22,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,238,272 GBP2024-12-31
3,104,153 GBP2023-12-31
Furniture and fittings
224,535 GBP2024-12-31
177,540 GBP2023-12-31
Motor vehicles
42,770 GBP2024-12-31
51,036 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,917,349 GBP2024-12-31
3,719,631 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-8,266 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-8,266 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
411,772 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,823,074 GBP2024-12-31
1,575,767 GBP2023-12-31
Furniture and fittings
157,123 GBP2024-12-31
132,086 GBP2023-12-31
Motor vehicles
10,692 GBP2024-12-31
9,035 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,152,240 GBP2024-12-31
1,858,178 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
20,061 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
247,307 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
25,037 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
7,655 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
300,060 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-5,998 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-5,998 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
161,351 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
250,421 GBP2024-12-31
Plant and equipment
1,415,198 GBP2024-12-31
1,528,386 GBP2023-12-31
Furniture and fittings
67,412 GBP2024-12-31
45,454 GBP2023-12-31
Motor vehicles
32,078 GBP2024-12-31
42,001 GBP2023-12-31
Amounts invested in assets
Non-current
685,048 GBP2024-12-31
490 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
828,757 GBP2024-12-31
991,222 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
592,266 GBP2024-12-31
210,480 GBP2023-12-31
Other Debtors
Current
20,314 GBP2024-12-31
3,850 GBP2023-12-31
Prepayments/Accrued Income
Current
310,393 GBP2024-12-31
199,749 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,413,582 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
93,828 GBP2024-12-31
104,560 GBP2023-12-31
Trade Creditors/Trade Payables
Current
291,704 GBP2024-12-31
343,609 GBP2023-12-31
Amounts owed to group undertakings
Current
14,733 GBP2024-12-31
14,733 GBP2023-12-31
Other Taxation & Social Security Payable
Current
154,871 GBP2024-12-31
275,707 GBP2023-12-31
Other Creditors
Current
31,465 GBP2024-12-31
30,818 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
370,736 GBP2024-12-31
446,142 GBP2023-12-31
Creditors
Current
957,337 GBP2024-12-31
1,215,569 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
198,101 GBP2024-12-31
265,313 GBP2023-12-31
Other Remaining Borrowings
Non-current
3,900,000 GBP2024-12-31
1,400,000 GBP2023-12-31
Creditors
Non-current
4,098,101 GBP2024-12-31
1,665,313 GBP2023-12-31
Total Borrowings
Non-current
3,900,000 GBP2024-12-31
1,400,000 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
93,828 GBP2024-12-31
104,560 GBP2023-12-31
Minimum gross finance lease payments owing
291,929 GBP2024-12-31
369,873 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
83,100 shares2024-12-31
83,100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
141,472 GBP2024-12-31
128,294 GBP2023-12-31
Between two and five year
273,699 GBP2024-12-31
334,829 GBP2023-12-31
More than five year
127,125 GBP2024-12-31
127,125 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
542,296 GBP2024-12-31
590,248 GBP2023-12-31