25300 - Manufacture Of Steam Generators, Except Central Heating Hot Water Boilers
Average Number of Employees
712022-07-01 ~ 2023-06-30
602021-07-01 ~ 2022-06-30
Turnover/Revenue
14,074,887 GBP2022-07-01 ~ 2023-06-30
13,283,594 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
-11,644,334 GBP2022-07-01 ~ 2023-06-30
-10,297,301 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
2,430,553 GBP2022-07-01 ~ 2023-06-30
2,986,293 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-3,339,852 GBP2022-07-01 ~ 2023-06-30
-2,939,367 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
-909,299 GBP2022-07-01 ~ 2023-06-30
46,926 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-924,469 GBP2022-07-01 ~ 2023-06-30
22,822 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-924,469 GBP2022-07-01 ~ 2023-06-30
22,822 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
-924,469 GBP2022-07-01 ~ 2023-06-30
22,822 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
306,918 GBP2023-06-30
423,926 GBP2022-06-30
Fixed Assets
306,918 GBP2023-06-30
423,926 GBP2022-06-30
Total Inventories
328,670 GBP2023-06-30
206,696 GBP2022-06-30
Debtors
Current
4,582,135 GBP2023-06-30
4,926,642 GBP2022-06-30
Cash at bank and in hand
489,264 GBP2023-06-30
867,045 GBP2022-06-30
Current Assets
5,400,069 GBP2023-06-30
6,000,383 GBP2022-06-30
Net Current Assets/Liabilities
838,594 GBP2023-06-30
1,763,464 GBP2022-06-30
Total Assets Less Current Liabilities
1,145,512 GBP2023-06-30
2,187,390 GBP2022-06-30
Net Assets/Liabilities
1,145,512 GBP2023-06-30
2,069,981 GBP2022-06-30
Equity
Called up share capital
2,876,924 GBP2023-06-30
2,876,924 GBP2022-06-30
2,876,924 GBP2021-07-01
Retained earnings (accumulated losses)
-1,731,412 GBP2023-06-30
-806,943 GBP2022-06-30
-829,765 GBP2021-07-01
Equity
1,145,512 GBP2023-06-30
2,069,981 GBP2022-06-30
2,047,159 GBP2021-07-01
Profit/Loss
Retained earnings (accumulated losses)
-924,469 GBP2022-07-01 ~ 2023-06-30
22,822 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-924,469 GBP2022-07-01 ~ 2023-06-30
22,822 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
3,581,649 GBP2022-07-01 ~ 2023-06-30
2,831,350 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
384,674 GBP2022-07-01 ~ 2023-06-30
306,919 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
4,092,754 GBP2022-07-01 ~ 2023-06-30
3,320,395 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
117,549 GBP2022-07-01 ~ 2023-06-30
78,354 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
-175,649 GBP2022-07-01 ~ 2023-06-30
4,336 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,514,449 GBP2023-06-30
1,490,565 GBP2022-06-30
Motor vehicles
11,000 GBP2023-06-30
11,000 GBP2022-06-30
Furniture and fittings
160,459 GBP2023-06-30
156,813 GBP2022-06-30
Office equipment
357,821 GBP2023-06-30
336,068 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
2,557,957 GBP2023-06-30
2,478,320 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,157,555 GBP2022-06-30
Motor vehicles
11,000 GBP2022-06-30
Furniture and fittings
154,239 GBP2022-06-30
Office equipment
320,006 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,054,394 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
2,271 GBP2022-07-01 ~ 2023-06-30
Owned/Freehold
196,645 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,287,440 GBP2023-06-30
Motor vehicles
11,000 GBP2023-06-30
Furniture and fittings
156,510 GBP2023-06-30
Office equipment
333,413 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,251,039 GBP2023-06-30
Property, Plant & Equipment
Plant and equipment
227,009 GBP2023-06-30
333,010 GBP2022-06-30
Furniture and fittings
3,949 GBP2023-06-30
2,574 GBP2022-06-30
Office equipment
24,408 GBP2023-06-30
16,062 GBP2022-06-30
Raw materials and consumables
104,051 GBP2023-06-30
67,524 GBP2022-06-30
Value of work in progress
224,619 GBP2023-06-30
139,172 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
1,660,996 GBP2023-06-30
2,036,839 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
1,677,931 GBP2023-06-30
1,677,931 GBP2022-06-30
Other Debtors
Current
49,580 GBP2023-06-30
2,001 GBP2022-06-30
Prepayments/Accrued Income
Current
1,193,628 GBP2023-06-30
1,209,871 GBP2022-06-30
Cash and Cash Equivalents
489,264 GBP2023-06-30
867,045 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,105,496 GBP2023-06-30
1,432,766 GBP2022-06-30
Amounts owed to group undertakings
Current
889,909 GBP2023-06-30
290,149 GBP2022-06-30
Taxation/Social Security Payable
Current
279,891 GBP2023-06-30
338,074 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
122,225 GBP2023-06-30
100,063 GBP2022-06-30
Other Creditors
Current
173,000 GBP2023-06-30
164,017 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
1,090,924 GBP2023-06-30
1,136,811 GBP2022-06-30
Creditors
Current
4,561,475 GBP2023-06-30
4,236,919 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
117,409 GBP2022-06-30
Creditors
Non-current
117,409 GBP2022-06-30
Minimum gross finance lease payments owing
117,409 GBP2023-06-30
217,472 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,876,924 shares2023-06-30
2,876,924 shares2022-06-30
Par Value of Share
Class 1 ordinary share
1.002022-07-01 ~ 2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
481,810 GBP2023-06-30
294,445 GBP2022-06-30
Between one and five year
1,927,239 GBP2023-06-30
340,000 GBP2022-06-30
More than five year
833,945 GBP2023-06-30
162,000 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,242,994 GBP2023-06-30
796,445 GBP2022-06-30