25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
1562022-10-02 ~ 2023-09-30
1672021-10-04 ~ 2022-10-01
Turnover/Revenue
24,860,860 GBP2022-10-02 ~ 2023-09-30
26,177,887 GBP2021-10-04 ~ 2022-10-01
Cost of Sales
-13,198,666 GBP2022-10-02 ~ 2023-09-30
-14,402,022 GBP2021-10-04 ~ 2022-10-01
Gross Profit/Loss
11,662,194 GBP2022-10-02 ~ 2023-09-30
11,775,865 GBP2021-10-04 ~ 2022-10-01
Distribution Costs
-2,356,887 GBP2022-10-02 ~ 2023-09-30
-2,353,687 GBP2021-10-04 ~ 2022-10-01
Administrative Expenses
-2,889,432 GBP2022-10-02 ~ 2023-09-30
-3,043,651 GBP2021-10-04 ~ 2022-10-01
Operating Profit/Loss
6,456,275 GBP2022-10-02 ~ 2023-09-30
6,332,761 GBP2021-10-04 ~ 2022-10-01
Other Interest Receivable/Similar Income (Finance Income)
191,228 GBP2022-10-02 ~ 2023-09-30
9,941 GBP2021-10-04 ~ 2022-10-01
Profit/Loss on Ordinary Activities Before Tax
6,647,503 GBP2022-10-02 ~ 2023-09-30
6,342,702 GBP2021-10-04 ~ 2022-10-01
Profit/Loss
5,087,377 GBP2022-10-02 ~ 2023-09-30
5,145,124 GBP2021-10-04 ~ 2022-10-01
Comprehensive Income/Expense
5,087,377 GBP2022-10-02 ~ 2023-09-30
5,145,124 GBP2021-10-04 ~ 2022-10-01
Property, Plant & Equipment
9,993,704 GBP2023-09-30
6,818,491 GBP2022-10-01
Fixed Assets
9,993,704 GBP2023-09-30
6,818,491 GBP2022-10-01
Total Inventories
1,115,123 GBP2023-09-30
1,106,034 GBP2022-10-01
Debtors
Current
2,817,311 GBP2023-09-30
3,829,308 GBP2022-10-01
Current assets - Investments
1,052,549 GBP2023-09-30
912,149 GBP2022-10-01
Cash at bank and in hand
13,079,084 GBP2023-09-30
13,129,281 GBP2022-10-01
Current Assets
18,064,067 GBP2023-09-30
18,976,772 GBP2022-10-01
Creditors
Current, Amounts falling due within one year
-4,560,900 GBP2023-09-30
-4,685,987 GBP2022-10-01
Net Current Assets/Liabilities
13,503,167 GBP2023-09-30
14,290,785 GBP2022-10-01
Total Assets Less Current Liabilities
23,496,871 GBP2023-09-30
21,109,276 GBP2022-10-01
Net Assets/Liabilities
22,134,116 GBP2023-09-30
20,508,841 GBP2022-10-01
Equity
Called up share capital
16,257 GBP2023-09-30
16,257 GBP2022-10-01
16,257 GBP2021-10-04
Capital redemption reserve
16,028 GBP2023-09-30
16,028 GBP2022-10-01
16,028 GBP2021-10-04
Retained earnings (accumulated losses)
22,101,831 GBP2023-09-30
20,476,556 GBP2022-10-01
18,628,672 GBP2021-10-04
Equity
22,134,116 GBP2023-09-30
20,508,841 GBP2022-10-01
18,660,957 GBP2021-10-04
Profit/Loss
Retained earnings (accumulated losses)
5,087,377 GBP2022-10-02 ~ 2023-09-30
5,145,124 GBP2021-10-04 ~ 2022-10-01
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,087,377 GBP2022-10-02 ~ 2023-09-30
5,145,124 GBP2021-10-04 ~ 2022-10-01
Dividends Paid
Retained earnings (accumulated losses)
-3,462,102 GBP2022-10-02 ~ 2023-09-30
-3,297,240 GBP2021-10-04 ~ 2022-10-01
Dividends Paid
-3,462,102 GBP2022-10-02 ~ 2023-09-30
-3,297,240 GBP2021-10-04 ~ 2022-10-01
Property, Plant & Equipment - Depreciation Expense
777,278 GBP2022-10-02 ~ 2023-09-30
565,150 GBP2021-10-04 ~ 2022-10-01
Cash and Cash Equivalents
13,079,084 GBP2023-09-30
13,129,281 GBP2022-10-01
12,749,127 GBP2021-10-04
Audit Fees/Expenses
25,100 GBP2022-10-02 ~ 2023-09-30
22,300 GBP2021-10-04 ~ 2022-10-01
Wages/Salaries
5,343,089 GBP2022-10-02 ~ 2023-09-30
5,223,364 GBP2021-10-04 ~ 2022-10-01
Social Security Costs
560,955 GBP2022-10-02 ~ 2023-09-30
566,271 GBP2021-10-04 ~ 2022-10-01
Staff Costs/Employee Benefits Expense
6,221,427 GBP2022-10-02 ~ 2023-09-30
6,081,337 GBP2021-10-04 ~ 2022-10-01
Director Remuneration
634,179 GBP2022-10-02 ~ 2023-09-30
580,313 GBP2021-10-04 ~ 2022-10-01
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
762,320 GBP2022-10-02 ~ 2023-09-30
36,277 GBP2021-10-04 ~ 2022-10-01
Tax Expense/Credit at Applicable Tax Rate
1,462,997 GBP2022-10-02 ~ 2023-09-30
1,205,113 GBP2021-10-04 ~ 2022-10-01
Property, Plant & Equipment - Gross Cost
Buildings
6,156,809 GBP2023-09-30
5,682,104 GBP2022-10-01
Plant and equipment
9,190,704 GBP2023-09-30
6,949,921 GBP2022-10-01
Motor vehicles
1,629,461 GBP2023-09-30
1,234,711 GBP2022-10-01
Office equipment
238,168 GBP2023-09-30
206,435 GBP2022-10-01
Computers
1,024,247 GBP2023-09-30
1,021,453 GBP2022-10-01
Property, Plant & Equipment - Gross Cost
18,239,389 GBP2023-09-30
15,094,624 GBP2022-10-01
Property, Plant & Equipment - Other Disposals
Plant and equipment
-401,998 GBP2022-10-02 ~ 2023-09-30
Motor vehicles
-435,587 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-837,585 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,057,796 GBP2022-10-01
Motor vehicles
894,041 GBP2022-10-01
Office equipment
165,770 GBP2022-10-01
Computers
863,759 GBP2022-10-01
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,276,133 GBP2022-10-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
466,275 GBP2022-10-02 ~ 2023-09-30
Motor vehicles, Owned/Freehold
149,228 GBP2022-10-02 ~ 2023-09-30
Office equipment, Owned/Freehold
16,777 GBP2022-10-02 ~ 2023-09-30
Computers, Owned/Freehold
47,433 GBP2022-10-02 ~ 2023-09-30
Owned/Freehold
777,278 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-372,139 GBP2022-10-02 ~ 2023-09-30
Motor vehicles
-435,587 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-807,726 GBP2022-10-02 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,151,932 GBP2023-09-30
Motor vehicles
607,682 GBP2023-09-30
Office equipment
182,547 GBP2023-09-30
Computers
911,192 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,245,685 GBP2023-09-30
Property, Plant & Equipment
Buildings
4,764,477 GBP2023-09-30
4,387,337 GBP2022-10-01
Plant and equipment
4,038,772 GBP2023-09-30
1,892,125 GBP2022-10-01
Motor vehicles
1,021,779 GBP2023-09-30
340,670 GBP2022-10-01
Office equipment
55,621 GBP2023-09-30
40,665 GBP2022-10-01
Computers
113,055 GBP2023-09-30
157,694 GBP2022-10-01
Raw materials and consumables
675,721 GBP2023-09-30
832,728 GBP2022-10-01
Value of work in progress
194,668 GBP2023-09-30
110,611 GBP2022-10-01
Finished Goods/Goods for Resale
244,734 GBP2023-09-30
162,695 GBP2022-10-01
Trade Debtors/Trade Receivables
Current
2,386,056 GBP2023-09-30
3,267,064 GBP2022-10-01
Other Debtors
Current
2,239 GBP2023-09-30
2,229 GBP2022-10-01
Prepayments/Accrued Income
Current
429,016 GBP2023-09-30
560,015 GBP2022-10-01
Trade Creditors/Trade Payables
Current
1,804,149 GBP2023-09-30
1,735,939 GBP2022-10-01
Corporation Tax Payable
Current
122,858 GBP2023-09-30
468,027 GBP2022-10-01
Taxation/Social Security Payable
Current
383,784 GBP2023-09-30
544,855 GBP2022-10-01
Other Creditors
Current
1,143,552 GBP2023-09-30
1,132,197 GBP2022-10-01
Accrued Liabilities/Deferred Income
Current
1,106,557 GBP2023-09-30
804,969 GBP2022-10-01
Creditors
Current
4,560,900 GBP2023-09-30
4,685,987 GBP2022-10-01
Net Deferred Tax Liability/Asset
-1,362,755 GBP2023-09-30
-600,435 GBP2022-10-01
-562,385 GBP2021-10-04
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-762,320 GBP2022-10-02 ~ 2023-09-30
-38,050 GBP2021-10-04 ~ 2022-10-01
Deferred Tax Liabilities
Accelerated tax depreciation
-1,421,046 GBP2023-09-30
-672,927 GBP2022-10-01
Dividends Paid on Shares
3,462,102 GBP2022-10-02 ~ 2023-09-30
3,297,240 GBP2021-10-04 ~ 2022-10-01
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
16,028 shares2023-09-30
16,028 shares2022-10-01
Par Value of Share
Class 1 ordinary share
1.002022-10-02 ~ 2023-09-30
Nominal value of allotted share capital
Class 1 ordinary share
16,028 GBP2022-10-02 ~ 2023-09-30
16,028 GBP2021-10-04 ~ 2022-10-01
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,290 shares2023-09-30
2,290 shares2022-10-01
Par Value of Share
Class 2 ordinary share
0.102022-10-02 ~ 2023-09-30
Nominal value of allotted share capital
Class 2 ordinary share
229 GBP2022-10-02 ~ 2023-09-30
229 GBP2021-10-04 ~ 2022-10-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
49,015 GBP2023-09-30
11,622 GBP2022-10-01
Between one and five year
108,570 GBP2023-09-30
10,125 GBP2022-10-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
157,585 GBP2023-09-30
21,747 GBP2022-10-01