25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-12,338,863 GBP2024-01-01 ~ 2024-12-31
-14,037,871 GBP2023-01-02 ~ 2023-12-31
Distribution Costs
-378,183 GBP2024-01-01 ~ 2024-12-31
-326,007 GBP2023-01-02 ~ 2023-12-31
Administrative Expenses
-1,720,662 GBP2024-01-01 ~ 2024-12-31
-1,753,849 GBP2023-01-02 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
48,189 GBP2024-01-01 ~ 2024-12-31
11,833 GBP2023-01-02 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
200,068 GBP2024-01-01 ~ 2024-12-31
450,637 GBP2023-01-02 ~ 2023-12-31
Profit/Loss
126,324 GBP2024-01-01 ~ 2024-12-31
312,519 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment
1,405,932 GBP2024-12-31
1,462,364 GBP2023-12-31
Fixed Assets - Investments
2,272,542 GBP2024-12-31
2,272,542 GBP2023-12-31
Fixed Assets
3,678,474 GBP2024-12-31
3,734,906 GBP2023-12-31
Debtors
9,149,655 GBP2024-12-31
8,748,252 GBP2023-12-31
Cash at bank and in hand
962,639 GBP2024-12-31
1,526,222 GBP2023-12-31
Current Assets
12,703,734 GBP2024-12-31
13,065,322 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,062,062 GBP2024-12-31
-4,996,758 GBP2023-12-31
Net Current Assets/Liabilities
7,641,672 GBP2024-12-31
8,068,564 GBP2023-12-31
Total Assets Less Current Liabilities
11,320,146 GBP2024-12-31
11,803,470 GBP2023-12-31
Net Assets/Liabilities
11,134,012 GBP2024-12-31
11,507,688 GBP2023-12-31
Equity
Called up share capital
400,000 GBP2024-12-31
400,000 GBP2023-12-31
400,000 GBP2023-01-01
Retained earnings (accumulated losses)
10,734,012 GBP2024-12-31
11,107,688 GBP2023-12-31
10,795,169 GBP2023-01-01
Equity
11,134,012 GBP2024-12-31
11,507,688 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
126,324 GBP2024-01-01 ~ 2024-12-31
312,519 GBP2023-01-02 ~ 2023-12-31
Dividends Paid
-500,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
19,603 GBP2024-01-01 ~ 2024-12-31
14,439 GBP2023-01-02 ~ 2023-12-31
Average Number of Employees
1012024-01-01 ~ 2024-12-31
1102023-01-02 ~ 2023-12-31
Wages/Salaries
3,621,650 GBP2024-01-01 ~ 2024-12-31
3,588,903 GBP2023-01-02 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
141,744 GBP2024-01-01 ~ 2024-12-31
111,943 GBP2023-01-02 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,115,390 GBP2024-01-01 ~ 2024-12-31
4,000,027 GBP2023-01-02 ~ 2023-12-31
Director Remuneration
93,190 GBP2024-01-01 ~ 2024-12-31
30,017 GBP2023-01-02 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,648 GBP2024-01-01 ~ 2024-12-31
53,026 GBP2023-01-02 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
931,630 GBP2023-12-31
Plant and equipment
1,344,457 GBP2024-12-31
1,291,124 GBP2023-12-31
Furniture and fittings
1,154,004 GBP2024-12-31
1,093,400 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,430,091 GBP2024-12-31
3,316,154 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-24,736 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-24,736 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
931,630 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,017,162 GBP2024-12-31
940,717 GBP2023-12-31
Furniture and fittings
802,376 GBP2024-12-31
717,776 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,024,159 GBP2024-12-31
1,853,790 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
9,324 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
76,445 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
106,336 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
192,105 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-21,736 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-21,736 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
204,621 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
727,009 GBP2024-12-31
736,333 GBP2023-12-31
Plant and equipment
327,295 GBP2024-12-31
350,407 GBP2023-12-31
Furniture and fittings
351,628 GBP2024-12-31
375,624 GBP2023-12-31
Finished Goods/Goods for Resale
0 GBP2024-12-31
823,861 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,048,198 GBP2024-12-31
1,915,945 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,574,504 GBP2024-12-31
6,360,492 GBP2023-12-31
Other Debtors
Current
298,522 GBP2024-12-31
325,365 GBP2023-12-31
Prepayments/Accrued Income
Current
228,431 GBP2024-12-31
146,450 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
9,149,655 GBP2024-12-31
8,748,252 GBP2023-12-31
Trade Creditors/Trade Payables
Current
616,681 GBP2024-12-31
799,358 GBP2023-12-31
Amounts owed to group undertakings
Current
2,752,583 GBP2024-12-31
2,954,375 GBP2023-12-31
Corporation Tax Payable
Current
80,462 GBP2024-12-31
85,092 GBP2023-12-31
Other Taxation & Social Security Payable
Current
625,837 GBP2024-12-31
374,997 GBP2023-12-31
Other Creditors
Current
233,703 GBP2024-12-31
142,300 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
292,910 GBP2024-12-31
199,042 GBP2023-12-31
Creditors
Current
5,062,062 GBP2024-12-31
4,996,758 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,000 shares2024-12-31
400,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,398 GBP2024-12-31
46,467 GBP2023-12-31
Between two and five year
38,134 GBP2024-12-31
20,242 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
73,532 GBP2024-12-31
66,709 GBP2023-12-31