25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
872024-06-01 ~ 2025-05-31
832023-06-01 ~ 2024-05-31
Profit/Loss
480,420 GBP2024-06-01 ~ 2025-05-31
912,617 GBP2023-06-01 ~ 2024-05-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
356,000 GBP2025-05-31
344,571 GBP2024-05-31
Turnover/Revenue
9,638,838 GBP2024-06-01 ~ 2025-05-31
9,530,329 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
5,849,607 GBP2024-06-01 ~ 2025-05-31
5,652,204 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
3,789,231 GBP2024-06-01 ~ 2025-05-31
3,878,125 GBP2023-06-01 ~ 2024-05-31
Distribution Costs
333,181 GBP2024-06-01 ~ 2025-05-31
294,394 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
2,970,294 GBP2024-06-01 ~ 2025-05-31
2,373,596 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
495,998 GBP2024-06-01 ~ 2025-05-31
1,237,261 GBP2023-06-01 ~ 2024-05-31
Other Interest Receivable/Similar Income (Finance Income)
1,940 GBP2024-06-01 ~ 2025-05-31
Interest Payable/Similar Charges (Finance Costs)
61,417 GBP2024-06-01 ~ 2025-05-31
11,649 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
436,521 GBP2024-06-01 ~ 2025-05-31
1,225,612 GBP2023-06-01 ~ 2024-05-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-43,899 GBP2024-06-01 ~ 2025-05-31
312,995 GBP2023-06-01 ~ 2024-05-31
Comprehensive Income/Expense
480,420 GBP2024-06-01 ~ 2025-05-31
912,617 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-205,500 GBP2024-06-01 ~ 2025-05-31
-788,500 GBP2023-06-01 ~ 2024-05-31
Equity
Retained earnings (accumulated losses)
3,460,310 GBP2025-05-31
3,185,390 GBP2024-05-31
3,061,273 GBP2023-05-31
Property, Plant & Equipment
3,124,103 GBP2025-05-31
1,836,265 GBP2024-05-31
Fixed Assets - Investments
7,151 GBP2025-05-31
Fixed Assets
3,131,254 GBP2025-05-31
1,836,265 GBP2024-05-31
Total Inventories
1,170,185 GBP2025-05-31
1,281,977 GBP2024-05-31
Debtors
2,164,698 GBP2025-05-31
2,644,120 GBP2024-05-31
Cash at bank and in hand
43,943 GBP2025-05-31
158,615 GBP2024-05-31
Current Assets
3,378,826 GBP2025-05-31
4,084,712 GBP2024-05-31
Creditors
Amounts falling due within one year
2,473,352 GBP2025-05-31
2,132,844 GBP2024-05-31
Net Current Assets/Liabilities
905,474 GBP2025-05-31
1,951,868 GBP2024-05-31
Total Assets Less Current Liabilities
4,036,728 GBP2025-05-31
3,788,133 GBP2024-05-31
Creditors
Amounts falling due after one year
98,468 GBP2025-05-31
136,222 GBP2024-05-31
Net Assets/Liabilities
3,582,260 GBP2025-05-31
3,307,340 GBP2024-05-31
Equity
Called up share capital
100,000 GBP2025-05-31
100,000 GBP2024-05-31
Capital redemption reserve
21,950 GBP2025-05-31
21,950 GBP2024-05-31
Equity
3,582,260 GBP2025-05-31
3,307,340 GBP2024-05-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
10.002024-06-01 ~ 2025-05-31
Motor vehicles
20.002024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Depreciation Expense
332,724 GBP2024-06-01 ~ 2025-05-31
330,821 GBP2023-06-01 ~ 2024-05-31
Average number of employees in administration and support functions
182024-06-01 ~ 2025-05-31
162023-06-01 ~ 2024-05-31
Wages/Salaries
2,628,709 GBP2024-06-01 ~ 2025-05-31
2,338,411 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
233,462 GBP2024-06-01 ~ 2025-05-31
186,875 GBP2023-06-01 ~ 2024-05-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,744 GBP2024-06-01 ~ 2025-05-31
45,861 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
2,915,915 GBP2024-06-01 ~ 2025-05-31
2,571,147 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
266,718 GBP2024-06-01 ~ 2025-05-31
274,453 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,429 GBP2024-06-01 ~ 2025-05-31
-14,578 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
109,130 GBP2024-06-01 ~ 2025-05-31
306,402 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
All ordinary shares
205,500 GBP2024-06-01 ~ 2025-05-31
788,500 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
835,863 GBP2024-05-31
Plant and equipment
4,374,754 GBP2025-05-31
4,140,223 GBP2024-05-31
Furniture and fittings
208,640 GBP2025-05-31
206,632 GBP2024-05-31
Motor vehicles
24,650 GBP2025-05-31
41,450 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
6,761,798 GBP2025-05-31
5,224,168 GBP2024-05-31
Property, Plant & Equipment - Disposals
Plant and equipment
-43,288 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-25,009 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-16,800 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Disposals
-85,097 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,153,754 GBP2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,012,737 GBP2025-05-31
2,767,103 GBP2024-05-31
Furniture and fittings
149,484 GBP2025-05-31
159,445 GBP2024-05-31
Motor vehicles
18,906 GBP2025-05-31
30,774 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,637,695 GBP2025-05-31
3,387,903 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
25,987 GBP2024-06-01 ~ 2025-05-31
Plant and equipment
286,757 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
15,048 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
4,932 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
332,724 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-41,123 GBP2024-06-01 ~ 2025-05-31
Furniture and fittings
-25,009 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-16,800 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-82,932 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
456,568 GBP2025-05-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,697,186 GBP2025-05-31
405,282 GBP2024-05-31
Plant and equipment
1,362,017 GBP2025-05-31
1,373,120 GBP2024-05-31
Furniture and fittings
59,156 GBP2025-05-31
47,187 GBP2024-05-31
Motor vehicles
5,744 GBP2025-05-31
10,676 GBP2024-05-31
Amounts invested in assets
Cost valuation, Non-current
597,151 GBP2025-05-31
Non-current
7,151 GBP2025-05-31
Raw Materials
468,995 GBP2025-05-31
604,955 GBP2024-05-31
Value of work in progress
589,399 GBP2025-05-31
594,749 GBP2024-05-31
Finished Goods
111,791 GBP2025-05-31
82,273 GBP2024-05-31
Trade Debtors/Trade Receivables
2,035,268 GBP2025-05-31
2,517,990 GBP2024-05-31
Prepayments/Accrued Income
103,381 GBP2025-05-31
50,005 GBP2024-05-31
Other Debtors
20,000 GBP2025-05-31
76,125 GBP2024-05-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,083,146 GBP2025-05-31
20,754 GBP2024-05-31
Trade Creditors/Trade Payables
Amounts falling due within one year
959,286 GBP2025-05-31
1,262,163 GBP2024-05-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
114,127 GBP2025-05-31
111,773 GBP2024-05-31
Corporation Tax Payable
Amounts falling due within one year
120,858 GBP2025-05-31
327,489 GBP2024-05-31
Other Taxation & Social Security Payable
Amounts falling due within one year
151,030 GBP2025-05-31
116,036 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
37,754 GBP2025-05-31
46,760 GBP2024-05-31
Amounts falling due after one year
58,468 GBP2025-05-31
96,222 GBP2024-05-31
Minimum gross finance lease payments owing
Amounts falling due within one year
37,754 GBP2025-05-31
46,760 GBP2024-05-31
Between one and five year
58,468 GBP2025-05-31
96,222 GBP2024-05-31
Minimum gross finance lease payments owing
96,222 GBP2025-05-31
142,982 GBP2024-05-31
Deferred Tax Liabilities
356,000 GBP2025-05-31
344,571 GBP2024-05-31
Par Value of Share
Class 1 ordinary share
1 shares2024-06-01 ~ 2025-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-05-31
100,000 shares2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,500 GBP2024-05-31