25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-6,605,851 GBP2024-01-01 ~ 2024-12-31
-6,950,493 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-492,807 GBP2024-01-01 ~ 2024-12-31
-441,098 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,254,536 GBP2024-01-01 ~ 2024-12-31
-1,135,811 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,032 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
965,895 GBP2024-01-01 ~ 2024-12-31
965,034 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
670,341 GBP2024-01-01 ~ 2024-12-31
699,024 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
536,091 GBP2024-01-01 ~ 2024-12-31
648,774 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,991,344 GBP2024-12-31
1,975,423 GBP2023-12-31
Debtors
4,047,902 GBP2024-12-31
3,585,993 GBP2023-12-31
Current assets - Investments
100,000 GBP2024-12-31
0 GBP2023-12-31
Cash at bank and in hand
224,257 GBP2024-12-31
122,181 GBP2023-12-31
Current Assets
5,088,542 GBP2024-12-31
4,458,292 GBP2023-12-31
Net Current Assets/Liabilities
3,069,516 GBP2024-12-31
2,661,440 GBP2023-12-31
Total Assets Less Current Liabilities
5,060,860 GBP2024-12-31
4,636,863 GBP2023-12-31
Net Assets/Liabilities
4,785,215 GBP2024-12-31
4,349,124 GBP2023-12-31
Equity
Called up share capital
27,000 GBP2024-12-31
27,000 GBP2023-12-31
27,000 GBP2022-12-31
Revaluation reserve
1,131,198 GBP2024-12-31
1,131,198 GBP2023-12-31
1,131,198 GBP2022-12-31
Capital redemption reserve
11,976 GBP2024-12-31
11,976 GBP2023-12-31
11,976 GBP2022-12-31
Retained earnings (accumulated losses)
3,615,041 GBP2024-12-31
3,178,950 GBP2023-12-31
2,730,176 GBP2022-12-31
Equity
4,785,215 GBP2024-12-31
4,349,124 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
670,341 GBP2024-01-01 ~ 2024-12-31
699,024 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-100,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
21,450 GBP2024-01-01 ~ 2024-12-31
18,561 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
672024-01-01 ~ 2024-12-31
652023-01-01 ~ 2023-12-31
Wages/Salaries
2,851,167 GBP2024-01-01 ~ 2024-12-31
2,622,158 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
211,518 GBP2024-01-01 ~ 2024-12-31
100,689 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,374,414 GBP2024-01-01 ~ 2024-12-31
2,996,674 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
110,887 GBP2024-01-01 ~ 2024-12-31
199,767 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
125,451 GBP2024-01-01 ~ 2024-12-31
70,025 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,479,970 GBP2024-12-31
1,477,670 GBP2023-12-31
Plant and equipment
2,557,667 GBP2024-12-31
2,389,459 GBP2023-12-31
Furniture and fittings
298,983 GBP2024-12-31
267,049 GBP2023-12-31
Motor vehicles
136,824 GBP2024-12-31
136,824 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,473,444 GBP2024-12-31
4,271,002 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
101,655 GBP2024-12-31
72,087 GBP2023-12-31
Plant and equipment
2,049,803 GBP2024-12-31
1,915,859 GBP2023-12-31
Furniture and fittings
208,237 GBP2024-12-31
190,048 GBP2023-12-31
Motor vehicles
122,405 GBP2024-12-31
117,585 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,482,100 GBP2024-12-31
2,295,579 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
29,568 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
133,944 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
18,189 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,820 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
186,521 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,378,315 GBP2024-12-31
Plant and equipment
507,864 GBP2024-12-31
473,600 GBP2023-12-31
Furniture and fittings
90,746 GBP2024-12-31
77,001 GBP2023-12-31
Motor vehicles
14,419 GBP2024-12-31
19,239 GBP2023-12-31
Owned/Freehold, Land and buildings
1,405,583 GBP2023-12-31
Finished Goods/Goods for Resale
165,045 GBP2024-12-31
244,412 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,784,994 GBP2024-12-31
2,163,140 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,373,840 GBP2024-12-31
914,511 GBP2023-12-31
Other Debtors
Current
826,130 GBP2024-12-31
444,216 GBP2023-12-31
Prepayments/Accrued Income
Current
62,938 GBP2024-12-31
64,126 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
125,000 GBP2024-12-31
397,644 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-12-31
9,736 GBP2023-12-31
Other Remaining Borrowings
Current
378,154 GBP2024-12-31
276,293 GBP2023-12-31
Trade Creditors/Trade Payables
Current
880,105 GBP2024-12-31
479,448 GBP2023-12-31
Corporation Tax Payable
Current
145,030 GBP2024-12-31
195,985 GBP2023-12-31
Other Taxation & Social Security Payable
Current
277,807 GBP2024-12-31
298,093 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
212,930 GBP2024-12-31
139,653 GBP2023-12-31
Creditors
Current
2,019,026 GBP2024-12-31
1,796,852 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
64,377 GBP2024-12-31
190,171 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2024-12-31
12,363 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
0 GBP2024-12-31
9,736 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
27,000 shares2024-12-31
27,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
183,435 GBP2024-12-31
198,736 GBP2023-12-31
Between two and five year
224,628 GBP2024-12-31
211,051 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
408,063 GBP2024-12-31
409,787 GBP2023-12-31