25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
02023-04-01 ~ 2024-03-31
02022-04-01 ~ 2023-03-31
Turnover/Revenue
7,006,000 GBP2023-04-01 ~ 2024-03-31
9,161,000 GBP2022-04-01 ~ 2023-03-31
Raw materials and consumables used in the production process
-4,169,000 GBP2023-04-01 ~ 2024-03-31
-5,108,000 GBP2022-04-01 ~ 2023-03-31
Expenses related to depreciation, amortization, and impairment of assets
-117,000 GBP2023-04-01 ~ 2024-03-31
-125,000 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-1,694,000 GBP2023-04-01 ~ 2024-03-31
-1,258,000 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-335,000 GBP2023-04-01 ~ 2024-03-31
-178,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-2,029,000 GBP2023-04-01 ~ 2024-03-31
-1,436,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-2,029,000 GBP2023-04-01 ~ 2024-03-31
-1,436,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-2,029,000 GBP2023-04-01 ~ 2024-03-31
-1,436,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
990,000 GBP2024-03-31
1,001,000 GBP2023-03-31
Fixed Assets
990,000 GBP2024-03-31
1,001,000 GBP2023-03-31
Total Inventories
2,619,000 GBP2024-03-31
1,688,000 GBP2023-03-31
Debtors
Current
2,290,000 GBP2024-03-31
2,852,000 GBP2023-03-31
Cash at bank and in hand
180,000 GBP2024-03-31
126,000 GBP2023-03-31
Current Assets
5,089,000 GBP2024-03-31
4,666,000 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-5,321,000 GBP2024-03-31
-5,395,000 GBP2023-03-31
Net Current Assets/Liabilities
-232,000 GBP2024-03-31
-729,000 GBP2023-03-31
Total Assets Less Current Liabilities
758,000 GBP2024-03-31
272,000 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-2,000 GBP2024-03-31
-2,000 GBP2023-03-31
Net Assets/Liabilities
726,000 GBP2024-03-31
240,000 GBP2023-03-31
Equity
Called up share capital
13,807,000 GBP2024-03-31
11,307,000 GBP2023-03-31
10,057,000 GBP2022-04-01
Retained earnings (accumulated losses)
-13,081,000 GBP2024-03-31
-11,067,000 GBP2023-03-31
-9,644,000 GBP2022-04-01
Equity
726,000 GBP2024-03-31
240,000 GBP2023-03-31
413,000 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
-2,029,000 GBP2023-04-01 ~ 2024-03-31
-1,436,000 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
Called up share capital
2,500,000 GBP2023-04-01 ~ 2024-03-31
1,250,000 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
2,500,000 GBP2023-04-01 ~ 2024-03-31
1,250,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-04-01 ~ 2024-03-31
Motor vehicles
02023-04-01 ~ 2024-03-31
Furniture and fittings
02023-04-01 ~ 2024-03-31
Computers
02023-04-01 ~ 2024-03-31
Audit Fees/Expenses
38,000 GBP2023-04-01 ~ 2024-03-31
35,000 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,759,000 GBP2023-04-01 ~ 2024-03-31
2,889,000 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
275,000 GBP2023-04-01 ~ 2024-03-31
287,000 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
142,000 GBP2023-04-01 ~ 2024-03-31
127,000 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-507,000 GBP2023-04-01 ~ 2024-03-31
-273,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,274,000 GBP2024-03-31
4,168,000 GBP2023-03-31
Motor vehicles
30,000 GBP2024-03-31
30,000 GBP2023-03-31
Furniture and fittings
338,000 GBP2024-03-31
338,000 GBP2023-03-31
Computers
102,000 GBP2024-03-31
102,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,744,000 GBP2024-03-31
4,638,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,323,000 GBP2023-03-31
Motor vehicles
30,000 GBP2023-03-31
Furniture and fittings
232,000 GBP2023-03-31
Computers
52,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,637,000 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
117,000 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
117,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,440,000 GBP2024-03-31
Motor vehicles
30,000 GBP2024-03-31
Furniture and fittings
232,000 GBP2024-03-31
Computers
52,000 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,754,000 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
834,000 GBP2024-03-31
845,000 GBP2023-03-31
Furniture and fittings
106,000 GBP2024-03-31
106,000 GBP2023-03-31
Computers
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Raw materials and consumables
1,408,000 GBP2024-03-31
825,000 GBP2023-03-31
Finished Goods/Goods for Resale
1,211,000 GBP2024-03-31
863,000 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
715,000 GBP2024-03-31
1,164,000 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,207,000 GBP2024-03-31
846,000 GBP2023-03-31
Other Debtors
Current
266,000 GBP2024-03-31
188,000 GBP2023-03-31
Prepayments/Accrued Income
Current
102,000 GBP2024-03-31
654,000 GBP2023-03-31
Other Remaining Borrowings
Current
669,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
754,000 GBP2024-03-31
1,220,000 GBP2023-03-31
Amounts owed to group undertakings
Current
4,044,000 GBP2024-03-31
3,121,000 GBP2023-03-31
Other Creditors
Current
58,000 GBP2024-03-31
29,000 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
465,000 GBP2024-03-31
356,000 GBP2023-03-31
Creditors
Current
5,321,000 GBP2024-03-31
5,395,000 GBP2023-03-31
Net Deferred Tax Liability/Asset
-30,000 GBP2024-03-31
-30,000 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-30,000 GBP2024-03-31
-30,000 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,807,000 shares2024-03-31
11,307,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
02023-04-01 ~ 2024-03-31