25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
7,369,005 GBP2023-01-01 ~ 2023-12-31
8,136,396 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
3,885,799 GBP2023-01-01 ~ 2023-12-31
4,463,897 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,483,206 GBP2023-01-01 ~ 2023-12-31
3,672,499 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
241,966 GBP2023-01-01 ~ 2023-12-31
274,521 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,267,830 GBP2023-01-01 ~ 2023-12-31
3,407,755 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
176,651 GBP2023-01-01 ~ 2023-12-31
248,098 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,099 GBP2023-01-01 ~ 2023-12-31
5,047 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
31,641 GBP2023-01-01 ~ 2023-12-31
34,475 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
322,216 GBP2023-01-01 ~ 2023-12-31
521,711 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
71,201 GBP2023-01-01 ~ 2023-12-31
95,004 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
251,015 GBP2023-01-01 ~ 2023-12-31
426,707 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
251,015 GBP2023-01-01 ~ 2023-12-31
426,707 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
934,894 GBP2023-12-31
1,035,050 GBP2022-12-31
Fixed Assets - Investments
3,543,955 GBP2023-12-31
3,543,955 GBP2022-12-31
Investment Property
1,167,000 GBP2023-12-31
1,167,000 GBP2022-12-31
Fixed Assets
5,645,849 GBP2023-12-31
5,746,005 GBP2022-12-31
Total Inventories
1,192,152 GBP2023-12-31
1,387,929 GBP2022-12-31
Debtors
1,336,478 GBP2023-12-31
2,049,114 GBP2022-12-31
Cash at bank and in hand
516,285 GBP2023-12-31
294,839 GBP2022-12-31
Current Assets
3,044,915 GBP2023-12-31
3,731,882 GBP2022-12-31
Creditors
Current
1,065,981 GBP2023-12-31
1,736,650 GBP2022-12-31
Net Current Assets/Liabilities
1,978,934 GBP2023-12-31
1,995,232 GBP2022-12-31
Total Assets Less Current Liabilities
7,624,783 GBP2023-12-31
7,741,237 GBP2022-12-31
Net Assets/Liabilities
7,197,179 GBP2023-12-31
7,176,164 GBP2022-12-31
Equity
Called up share capital
1,526 GBP2023-12-31
1,526 GBP2022-12-31
1,526 GBP2021-12-31
Share premium
1,983 GBP2023-12-31
1,983 GBP2022-12-31
1,983 GBP2021-12-31
Revaluation reserve
322,706 GBP2023-12-31
325,618 GBP2022-12-31
205,285 GBP2021-12-31
Retained earnings (accumulated losses)
6,870,964 GBP2023-12-31
6,847,037 GBP2022-12-31
6,750,663 GBP2021-12-31
Equity
7,197,179 GBP2023-12-31
7,176,164 GBP2022-12-31
6,959,457 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-230,000 GBP2023-01-01 ~ 2023-12-31
-210,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-230,000 GBP2023-01-01 ~ 2023-12-31
-210,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
253,927 GBP2023-01-01 ~ 2023-12-31
306,374 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-376,741 GBP2022-12-31
-1,962 GBP2021-12-31
Wages/Salaries
3,170,905 GBP2023-01-01 ~ 2023-12-31
3,457,750 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
289,478 GBP2023-01-01 ~ 2023-12-31
327,270 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
227,003 GBP2023-01-01 ~ 2023-12-31
215,948 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,687,386 GBP2023-01-01 ~ 2023-12-31
4,000,968 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
962023-01-01 ~ 2023-12-31
1082022-01-01 ~ 2022-12-31
Director Remuneration
287,611 GBP2023-01-01 ~ 2023-12-31
265,755 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
86,072 GBP2023-01-01 ~ 2023-12-31
90,069 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,000 GBP2023-01-01 ~ 2023-12-31
12,250 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
75,721 GBP2023-01-01 ~ 2023-12-31
99,125 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
649,571 GBP2023-12-31
649,571 GBP2022-12-31
Plant and equipment
2,149,441 GBP2023-12-31
2,131,249 GBP2022-12-31
Furniture and fittings
319,111 GBP2023-12-31
319,111 GBP2022-12-31
Motor vehicles
60,608 GBP2023-12-31
60,608 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,178,731 GBP2023-12-31
3,160,539 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
260,681 GBP2023-12-31
247,846 GBP2022-12-31
Plant and equipment
1,631,409 GBP2023-12-31
1,539,991 GBP2022-12-31
Furniture and fittings
301,373 GBP2023-12-31
290,690 GBP2022-12-31
Motor vehicles
50,374 GBP2023-12-31
46,962 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,243,837 GBP2023-12-31
2,125,489 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
12,835 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
91,418 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
10,683 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,412 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
118,348 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
388,890 GBP2023-12-31
401,725 GBP2022-12-31
Plant and equipment
518,032 GBP2023-12-31
591,258 GBP2022-12-31
Furniture and fittings
17,738 GBP2023-12-31
28,421 GBP2022-12-31
Motor vehicles
10,234 GBP2023-12-31
13,646 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
307,580 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
124,685 GBP2023-12-31
92,409 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
32,276 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
182,895 GBP2023-12-31
215,171 GBP2022-12-31
Investment Property - Fair Value Model
1,167,000 GBP2022-12-31
Raw Materials
1,192,152 GBP2023-12-31
1,387,929 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,263,205 GBP2023-12-31
1,885,411 GBP2022-12-31
Other Debtors
Current
507 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
33,406 GBP2023-12-31
21,955 GBP2022-12-31
Prepayments/Accrued Income
Current
39,360 GBP2023-12-31
141,748 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,336,478 GBP2023-12-31
2,049,114 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
22,000 GBP2023-12-31
398,741 GBP2022-12-31
Other Remaining Borrowings
Current
110,995 GBP2023-12-31
110,995 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
56,085 GBP2023-12-31
56,085 GBP2022-12-31
Trade Creditors/Trade Payables
Current
453,810 GBP2023-12-31
497,986 GBP2022-12-31
Other Taxation & Social Security Payable
Current
89,754 GBP2023-12-31
71,151 GBP2022-12-31
Other Creditors
Current
11,357 GBP2023-12-31
23,936 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
261,114 GBP2023-12-31
410,804 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
25,052 GBP2023-12-31
47,125 GBP2022-12-31
Other Remaining Borrowings
Non-current
221,990 GBP2023-12-31
332,985 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
58,431 GBP2023-12-31
114,516 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
22,000 GBP2023-12-31
22,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
132,995 GBP2023-12-31
509,736 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
22,000 GBP2023-12-31
22,000 GBP2022-12-31
Non-current, Between two and five year
3,052 GBP2023-12-31
25,125 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
58,431 GBP2023-12-31
114,516 GBP2022-12-31
hire purchase agreements
114,516 GBP2023-12-31
170,601 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
77,593 GBP2023-12-31
66,133 GBP2022-12-31
Between one and five year
103,952 GBP2023-12-31
101,014 GBP2022-12-31
All periods
181,545 GBP2023-12-31
167,147 GBP2022-12-31
Bank Overdrafts
Secured
376,741 GBP2022-12-31
Bank Borrowings
Secured
47,052 GBP2023-12-31
69,125 GBP2022-12-31
Total Borrowings
Secured
161,568 GBP2023-12-31
616,467 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
122,131 GBP2023-12-31
70,447 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,525 shares2023-12-31
Class 2 ordinary share
1 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
251,015 GBP2023-01-01 ~ 2023-12-31