28923 - Manufacture Of Equipment For Concrete Crushing And Screening And Roadworks
Turnover/Revenue
26,772,631 GBP2021-05-01 ~ 2022-04-30
24,835,421 GBP2020-05-01 ~ 2021-04-30
Cost of Sales
-20,875,897 GBP2021-05-01 ~ 2022-04-30
-18,789,646 GBP2020-05-01 ~ 2021-04-30
Gross Profit/Loss
5,896,734 GBP2021-05-01 ~ 2022-04-30
6,045,775 GBP2020-05-01 ~ 2021-04-30
Administrative Expenses
-12,093,208 GBP2021-05-01 ~ 2022-04-30
-3,882,802 GBP2020-05-01 ~ 2021-04-30
Operating Profit/Loss
-6,196,474 GBP2021-05-01 ~ 2022-04-30
2,162,973 GBP2020-05-01 ~ 2021-04-30
Other Interest Receivable/Similar Income (Finance Income)
2,151 GBP2021-05-01 ~ 2022-04-30
1,648 GBP2020-05-01 ~ 2021-04-30
Profit/Loss on Ordinary Activities Before Tax
-6,226,771 GBP2021-05-01 ~ 2022-04-30
2,106,836 GBP2020-05-01 ~ 2021-04-30
Profit/Loss
-4,899,858 GBP2021-05-01 ~ 2022-04-30
1,628,775 GBP2020-05-01 ~ 2021-04-30
Intangible Assets
Other
480,000 GBP2022-04-30
540,000 GBP2021-04-30
Property, Plant & Equipment
1,862,238 GBP2022-04-30
1,639,565 GBP2021-04-30
Fixed Assets
2,342,238 GBP2022-04-30
2,179,565 GBP2021-04-30
Total Inventories
7,678,009 GBP2022-04-30
4,750,644 GBP2021-04-30
Debtors
2,662,616 GBP2022-04-30
5,983,263 GBP2021-04-30
Cash at bank and in hand
74,067 GBP2022-04-30
6,563,062 GBP2021-04-30
Current Assets
10,414,692 GBP2022-04-30
17,296,969 GBP2021-04-30
Creditors
Current, Amounts falling due within one year
-4,923,715 GBP2022-04-30
-7,001,317 GBP2021-04-30
Net Current Assets/Liabilities
5,490,977 GBP2022-04-30
10,295,652 GBP2021-04-30
Total Assets Less Current Liabilities
7,833,215 GBP2022-04-30
12,475,217 GBP2021-04-30
Creditors
Non-current, Amounts falling due after one year
-375,780 GBP2022-04-30
-117,924 GBP2021-04-30
Net Assets/Liabilities
7,457,435 GBP2022-04-30
12,357,293 GBP2021-04-30
Equity
Called up share capital
50,000 GBP2022-04-30
50,000 GBP2021-04-30
50,000 GBP2020-04-30
Retained earnings (accumulated losses)
7,407,435 GBP2022-04-30
12,307,293 GBP2021-04-30
10,678,518 GBP2020-04-30
Equity
7,457,435 GBP2022-04-30
12,357,293 GBP2021-04-30
10,728,518 GBP2020-04-30
Profit/Loss
Retained earnings (accumulated losses)
-4,899,858 GBP2021-05-01 ~ 2022-04-30
1,628,775 GBP2020-05-01 ~ 2021-04-30
Audit Fees/Expenses
12,850 GBP2021-05-01 ~ 2022-04-30
19,417 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Depreciation Expense
695,354 GBP2021-05-01 ~ 2022-04-30
611,341 GBP2020-05-01 ~ 2021-04-30
Average Number of Employees
712021-05-01 ~ 2022-04-30
652020-05-01 ~ 2021-04-30
Wages/Salaries
9,307,772 GBP2021-05-01 ~ 2022-04-30
2,374,833 GBP2020-05-01 ~ 2021-04-30
Social Security Costs
1,173,879 GBP2021-05-01 ~ 2022-04-30
163,385 GBP2020-05-01 ~ 2021-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
166,408 GBP2021-05-01 ~ 2022-04-30
54,500 GBP2020-05-01 ~ 2021-04-30
Staff Costs/Employee Benefits Expense
10,648,059 GBP2021-05-01 ~ 2022-04-30
2,592,718 GBP2020-05-01 ~ 2021-04-30
Director Remuneration
5,753,160 GBP2021-05-01 ~ 2022-04-30
116,675 GBP2020-05-01 ~ 2021-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-875,954 GBP2021-05-01 ~ 2022-04-30
27,640 GBP2020-05-01 ~ 2021-04-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
600,000 GBP2021-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
120,000 GBP2022-04-30
60,000 GBP2021-04-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
60,000 GBP2021-05-01 ~ 2022-04-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
480,000 GBP2022-04-30
540,000 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,869,839 GBP2022-04-30
1,869,839 GBP2021-04-30
Plant and equipment
1,599,559 GBP2022-04-30
1,713,651 GBP2021-04-30
Furniture and fittings
250,236 GBP2022-04-30
248,117 GBP2021-04-30
Motor vehicles
18,153 GBP2022-04-30
18,153 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
3,737,787 GBP2022-04-30
3,849,760 GBP2021-04-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,030,000 GBP2021-05-01 ~ 2022-04-30
Furniture and fittings
0 GBP2021-05-01 ~ 2022-04-30
Motor vehicles
0 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Other Disposals
-1,030,000 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
842,033 GBP2022-04-30
767,239 GBP2021-04-30
Plant and equipment
793,002 GBP2022-04-30
1,226,651 GBP2021-04-30
Furniture and fittings
223,861 GBP2022-04-30
199,652 GBP2021-04-30
Motor vehicles
16,653 GBP2022-04-30
16,653 GBP2021-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,875,549 GBP2022-04-30
2,210,195 GBP2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
74,794 GBP2021-05-01 ~ 2022-04-30
Plant and equipment
596,351 GBP2021-05-01 ~ 2022-04-30
Furniture and fittings
24,209 GBP2021-05-01 ~ 2022-04-30
Motor vehicles
0 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
695,354 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,030,000 GBP2021-05-01 ~ 2022-04-30
Furniture and fittings
0 GBP2021-05-01 ~ 2022-04-30
Motor vehicles
0 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,030,000 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,027,806 GBP2022-04-30
1,102,600 GBP2021-04-30
Plant and equipment
806,557 GBP2022-04-30
487,000 GBP2021-04-30
Furniture and fittings
26,375 GBP2022-04-30
48,465 GBP2021-04-30
Motor vehicles
1,500 GBP2022-04-30
1,500 GBP2021-04-30
Raw materials and consumables
4,987,479 GBP2022-04-30
3,631,552 GBP2021-04-30
Value of work in progress
2,599,486 GBP2022-04-30
792,867 GBP2021-04-30
Finished Goods/Goods for Resale
91,044 GBP2022-04-30
326,225 GBP2021-04-30
Trade Debtors/Trade Receivables
Current
760,386 GBP2022-04-30
5,340,890 GBP2021-04-30
Amount of corporation tax that is recoverable
Current
450,421 GBP2022-04-30
0 GBP2021-04-30
Amounts Owed by Group Undertakings
Current
0 GBP2022-04-30
110,005 GBP2021-04-30
Other Debtors
Current
307,636 GBP2022-04-30
399,028 GBP2021-04-30
Prepayments/Accrued Income
Current
134,879 GBP2022-04-30
0 GBP2021-04-30
Debtors - Deferred Tax Asset
Current
1,009,294 GBP2022-04-30
133,340 GBP2021-04-30
Debtors
Current, Amounts falling due within one year
2,662,616 GBP2022-04-30
5,983,263 GBP2021-04-30
Bank Borrowings/Overdrafts
Current
0 GBP2022-04-30
18,218 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Current
298,289 GBP2022-04-30
277,966 GBP2021-04-30
Trade Creditors/Trade Payables
Current
4,075,496 GBP2022-04-30
3,604,828 GBP2021-04-30
Amounts owed to group undertakings
Current
0 GBP2022-04-30
810,764 GBP2021-04-30
Corporation Tax Payable
Current
0 GBP2022-04-30
452,377 GBP2021-04-30
Other Taxation & Social Security Payable
Current
113,488 GBP2022-04-30
54,812 GBP2021-04-30
Other Creditors
Current
25,255 GBP2022-04-30
24,937 GBP2021-04-30
Accrued Liabilities/Deferred Income
Current
411,187 GBP2022-04-30
1,757,415 GBP2021-04-30
Creditors
Current
4,923,715 GBP2022-04-30
7,001,317 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Non-current
375,780 GBP2022-04-30
117,924 GBP2021-04-30
Bank Borrowings
0 GBP2022-04-30
18,218 GBP2021-04-30
Total Borrowings
Current
0 GBP2022-04-30
18,218 GBP2021-04-30
Minimum gross finance lease payments owing
Amounts falling due within one year
293,002 GBP2022-04-30
303,920 GBP2021-04-30
Minimum gross finance lease payments owing
725,763 GBP2022-04-30
443,028 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
674,069 GBP2022-04-30
395,890 GBP2021-04-30