25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
1072024-01-01 ~ 2024-12-31
962023-01-01 ~ 2023-12-31
Turnover/Revenue
9,795,508 GBP2024-01-01 ~ 2024-12-31
7,369,005 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,077,661 GBP2024-01-01 ~ 2024-12-31
-3,885,799 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,717,847 GBP2024-01-01 ~ 2024-12-31
3,483,206 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-351,645 GBP2024-01-01 ~ 2024-12-31
-241,966 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,944,782 GBP2024-01-01 ~ 2024-12-31
-3,267,830 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
459,899 GBP2024-01-01 ~ 2024-12-31
176,651 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,341 GBP2024-01-01 ~ 2024-12-31
2,099 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,825,369 GBP2024-01-01 ~ 2024-12-31
322,216 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,582,621 GBP2024-01-01 ~ 2024-12-31
251,015 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
997,850 GBP2024-12-31
934,894 GBP2023-12-31
Fixed Assets - Investments
3,543,955 GBP2024-12-31
3,543,955 GBP2023-12-31
Investment Property
1,167,000 GBP2024-12-31
1,167,000 GBP2023-12-31
Fixed Assets
5,708,805 GBP2024-12-31
5,645,849 GBP2023-12-31
Total Inventories
1,082,846 GBP2024-12-31
1,192,152 GBP2023-12-31
Debtors
Current
1,960,111 GBP2024-12-31
1,336,478 GBP2023-12-31
Cash at bank and in hand
1,020,858 GBP2024-12-31
516,285 GBP2023-12-31
Current Assets
4,063,815 GBP2024-12-31
3,044,915 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,472,408 GBP2024-12-31
Net Current Assets/Liabilities
2,591,407 GBP2024-12-31
1,978,934 GBP2023-12-31
Total Assets Less Current Liabilities
8,300,212 GBP2024-12-31
7,624,783 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-305,473 GBP2023-12-31
Net Assets/Liabilities
7,979,593 GBP2024-12-31
7,197,179 GBP2023-12-31
Equity
Called up share capital
1,526 GBP2024-12-31
1,526 GBP2023-12-31
1,526 GBP2023-01-01
Share premium
1,983 GBP2024-12-31
1,983 GBP2023-12-31
1,983 GBP2023-01-01
Other miscellaneous reserve
322,706 GBP2024-12-31
322,706 GBP2023-12-31
325,618 GBP2023-01-01
Retained earnings (accumulated losses)
7,653,378 GBP2024-12-31
6,870,964 GBP2023-12-31
6,847,037 GBP2023-01-01
Equity
7,979,593 GBP2024-12-31
7,197,179 GBP2023-12-31
7,176,164 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,582,621 GBP2024-01-01 ~ 2024-12-31
251,015 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,582,621 GBP2024-01-01 ~ 2024-12-31
251,015 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,582,621 GBP2024-01-01 ~ 2024-12-31
251,015 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-800,207 GBP2024-01-01 ~ 2024-12-31
-230,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-800,207 GBP2024-01-01 ~ 2024-12-31
-230,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-800,207 GBP2024-01-01 ~ 2024-12-31
-227,088 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-800,207 GBP2024-01-01 ~ 2024-12-31
-230,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,200 GBP2024-01-01 ~ 2024-12-31
17,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,077,774 GBP2024-01-01 ~ 2024-12-31
3,170,905 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
379,997 GBP2024-01-01 ~ 2024-12-31
289,478 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,716,790 GBP2024-01-01 ~ 2024-12-31
3,687,386 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
396,711 GBP2024-01-01 ~ 2024-12-31
287,611 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
87,493 GBP2024-01-01 ~ 2024-12-31
51,684 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
456,342 GBP2024-01-01 ~ 2024-12-31
75,721 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
800,207 GBP2024-01-01 ~ 2024-12-31
230,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
697,204 GBP2024-12-31
649,571 GBP2023-12-31
Plant and equipment
2,207,959 GBP2024-12-31
2,149,441 GBP2023-12-31
Motor vehicles
60,608 GBP2024-12-31
60,608 GBP2023-12-31
Furniture and fittings
398,795 GBP2024-12-31
319,111 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,364,566 GBP2024-12-31
3,178,731 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,631,409 GBP2023-12-31
Motor vehicles
50,374 GBP2023-12-31
Furniture and fittings
301,373 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,243,837 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
80,498 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
2,559 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
122,879 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,711,907 GBP2024-12-31
Motor vehicles
52,933 GBP2024-12-31
Furniture and fittings
327,408 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,366,716 GBP2024-12-31
Property, Plant & Equipment
Buildings
422,736 GBP2024-12-31
388,890 GBP2023-12-31
Plant and equipment
496,052 GBP2024-12-31
518,032 GBP2023-12-31
Motor vehicles
7,675 GBP2024-12-31
10,234 GBP2023-12-31
Furniture and fittings
71,387 GBP2024-12-31
17,738 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
162,648 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
182,895 GBP2023-12-31
Under hire purchased contracts or finance leases
162,648 GBP2024-12-31
182,895 GBP2023-12-31
Raw materials and consumables
1,082,846 GBP2024-12-31
1,192,152 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,413,750 GBP2024-12-31
1,263,205 GBP2023-12-31
Other Debtors
Current
200,051 GBP2024-12-31
507 GBP2023-12-31
Prepayments/Accrued Income
Current
326,601 GBP2024-12-31
39,360 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
19,709 GBP2024-12-31
33,406 GBP2023-12-31
Cash and Cash Equivalents
1,020,858 GBP2024-12-31
516,285 GBP2023-12-31
Bank Borrowings
Current
22,000 GBP2023-12-31
Other Remaining Borrowings
Current
110,995 GBP2024-12-31
110,995 GBP2023-12-31
Trade Creditors/Trade Payables
Current
593,801 GBP2024-12-31
453,810 GBP2023-12-31
Amounts owed to group undertakings
Current
100,000 GBP2024-12-31
Taxation/Social Security Payable
Current
173,561 GBP2024-12-31
147,900 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
58,431 GBP2024-12-31
56,085 GBP2023-12-31
Other Creditors
Current
4,055 GBP2024-12-31
14,077 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
431,565 GBP2024-12-31
261,114 GBP2023-12-31
Creditors
Current
1,472,408 GBP2024-12-31
1,065,981 GBP2023-12-31
Bank Borrowings
Non-current
25,052 GBP2023-12-31
Other Remaining Borrowings
Non-current
110,995 GBP2024-12-31
221,990 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
58,431 GBP2023-12-31
Creditors
Non-current
110,995 GBP2024-12-31
305,473 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
110,995 GBP2024-12-31
Bank Borrowings
Between two and five year, Non-current
3,052 GBP2023-12-31
Total Borrowings
221,990 GBP2024-12-31
380,037 GBP2023-12-31
Net Deferred Tax Liability/Asset
-209,624 GBP2024-12-31
-122,131 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-87,493 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-161,088 GBP2024-12-31
-73,595 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,525 shares2024-12-31
1,525 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
87,409 GBP2024-12-31
77,593 GBP2023-12-31
Between one and five year
62,636 GBP2024-12-31
103,952 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
150,045 GBP2024-12-31
181,545 GBP2023-12-31