25300 - Manufacture Of Steam Generators, Except Central Heating Hot Water Boilers
25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
6,880,923 GBP2021-01-01 ~ 2021-12-31
6,787,098 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-5,344,311 GBP2021-01-01 ~ 2021-12-31
-5,251,726 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
1,536,612 GBP2021-01-01 ~ 2021-12-31
1,535,372 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-2,127,902 GBP2021-01-01 ~ 2021-12-31
-1,928,965 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
-591,290 GBP2021-01-01 ~ 2021-12-31
-289,122 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-744,934 GBP2021-01-01 ~ 2021-12-31
-353,511 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-696,001 GBP2021-01-01 ~ 2021-12-31
-353,511 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
-696,001 GBP2021-01-01 ~ 2021-12-31
-353,511 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
98,926 GBP2021-12-31
32,709 GBP2020-12-31
Property, Plant & Equipment
730,207 GBP2021-12-31
600,495 GBP2020-12-31
Fixed Assets
829,133 GBP2021-12-31
633,204 GBP2020-12-31
Total Inventories
404,643 GBP2021-12-31
175,997 GBP2020-12-31
Debtors
5,682,237 GBP2021-12-31
4,438,861 GBP2020-12-31
Cash at bank and in hand
33,759 GBP2021-12-31
158,991 GBP2020-12-31
Current Assets
6,120,639 GBP2021-12-31
4,773,849 GBP2020-12-31
Net Current Assets/Liabilities
-1,179,553 GBP2021-12-31
-494,797 GBP2020-12-31
Total Assets Less Current Liabilities
-350,420 GBP2021-12-31
138,407 GBP2020-12-31
Creditors
Non-current
-131,849 GBP2021-12-31
Net Assets/Liabilities
-557,595 GBP2021-12-31
138,407 GBP2020-12-31
Equity
Called up share capital
100 GBP2021-12-31
100 GBP2020-12-31
100 GBP2019-12-31
Equity
-557,595 GBP2021-12-31
138,407 GBP2020-12-31
491,918 GBP2019-12-31
Retained earnings (accumulated losses)
-860,206 GBP2021-12-31
-164,205 GBP2020-12-31
189,307 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-696,001 GBP2021-01-01 ~ 2021-12-31
-353,511 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
1,835,975 GBP2021-01-01 ~ 2021-12-31
1,822,890 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
190,776 GBP2021-01-01 ~ 2021-12-31
184,574 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,100 GBP2021-01-01 ~ 2021-12-31
46,888 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,074,851 GBP2021-01-01 ~ 2021-12-31
2,054,352 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
622021-01-01 ~ 2021-12-31
562020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
93,871 GBP2021-01-01 ~ 2021-12-31
86,082 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
10,500 GBP2021-01-01 ~ 2021-12-31
7,350 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
-96,849 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
37,382 GBP2021-12-31
37,382 GBP2020-12-31
Intangible Assets - Gross Cost
106,403 GBP2021-12-31
37,382 GBP2020-12-31
Development expenditure
69,021 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
7,477 GBP2021-12-31
4,673 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
2,804 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Development expenditure
69,021 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
980,035 GBP2021-12-31
756,452 GBP2020-12-31
Motor vehicles
8,843 GBP2021-12-31
8,843 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
988,878 GBP2021-12-31
765,295 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
252,965 GBP2021-12-31
159,862 GBP2020-12-31
Motor vehicles
5,706 GBP2021-12-31
4,938 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
258,671 GBP2021-12-31
164,800 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
93,103 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
768 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
93,871 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
727,070 GBP2021-12-31
596,590 GBP2020-12-31
Motor vehicles
3,137 GBP2021-12-31
3,905 GBP2020-12-31
Merchandise
233,293 GBP2021-12-31
172,943 GBP2020-12-31
Value of work in progress
171,350 GBP2021-12-31
3,054 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
759,123 GBP2021-12-31
306,139 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
2,221,452 GBP2021-12-31
2,319,179 GBP2020-12-31
Other Debtors
Current
25,083 GBP2021-12-31
16,998 GBP2020-12-31
Amount of value-added tax that is recoverable
Current
37,382 GBP2021-12-31
Prepayments
Current
283,152 GBP2021-12-31
199,093 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
5,682,237 GBP2021-12-31
4,438,861 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
83 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
40,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,028,842 GBP2021-12-31
1,236,626 GBP2020-12-31
Amounts owed to group undertakings
Current
4,875,043 GBP2021-12-31
3,481,798 GBP2020-12-31
Corporation Tax Payable
Current
27,410 GBP2020-12-31
Other Taxation & Social Security Payable
Current
368,093 GBP2021-12-31
241,735 GBP2020-12-31
Other Creditors
Current
4,250 GBP2021-12-31
3,190 GBP2020-12-31
Accrued Liabilities
Current
983,964 GBP2021-12-31
124,096 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
131,849 GBP2021-12-31
Between one and five year, hire purchase agreements
131,849 GBP2021-12-31
hire purchase agreements
171,849 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
75,326 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-696,001 GBP2021-01-01 ~ 2021-12-31