25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
902024-08-01 ~ 2025-07-31
862023-08-01 ~ 2024-07-31
Property, Plant & Equipment
933,264 GBP2025-07-31
812,383 GBP2024-07-31
Fixed Assets
933,264 GBP2025-07-31
812,383 GBP2024-07-31
Total Inventories
1,825,862 GBP2025-07-31
1,425,426 GBP2024-07-31
Debtors
Current
4,982,463 GBP2025-07-31
4,150,593 GBP2024-07-31
Cash at bank and in hand
297,033 GBP2025-07-31
237,426 GBP2024-07-31
Current Assets
7,105,358 GBP2025-07-31
5,813,445 GBP2024-07-31
Creditors
Current, Amounts falling due within one year
-2,624,710 GBP2024-07-31
Net Current Assets/Liabilities
3,879,873 GBP2025-07-31
3,188,735 GBP2024-07-31
Total Assets Less Current Liabilities
4,813,137 GBP2025-07-31
4,001,118 GBP2024-07-31
Creditors
Non-current, Amounts falling due after one year
-23,953 GBP2025-07-31
Net Assets/Liabilities
4,582,063 GBP2025-07-31
3,765,397 GBP2024-07-31
Equity
Called up share capital
500 GBP2025-07-31
500 GBP2024-07-31
500 GBP2023-08-01
Retained earnings (accumulated losses)
4,581,563 GBP2025-07-31
3,764,897 GBP2024-07-31
3,473,978 GBP2023-08-01
Equity
4,582,063 GBP2025-07-31
3,765,397 GBP2024-07-31
3,474,478 GBP2023-08-01
Profit/Loss
Retained earnings (accumulated losses)
816,666 GBP2024-08-01 ~ 2025-07-31
290,919 GBP2023-08-01 ~ 2024-07-31
Profit/Loss
816,666 GBP2024-08-01 ~ 2025-07-31
290,919 GBP2023-08-01 ~ 2024-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
816,666 GBP2024-08-01 ~ 2025-07-31
290,919 GBP2023-08-01 ~ 2024-07-31
Comprehensive Income/Expense
816,666 GBP2024-08-01 ~ 2025-07-31
290,919 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-08-01 ~ 2025-07-31
Motor vehicles
252024-08-01 ~ 2025-07-31
Furniture and fittings
152024-08-01 ~ 2025-07-31
Computers
332024-08-01 ~ 2025-07-31
Audit Fees/Expenses
14,000 GBP2024-08-01 ~ 2025-07-31
11,000 GBP2023-08-01 ~ 2024-07-31
Wages/Salaries
3,537,360 GBP2024-08-01 ~ 2025-07-31
3,097,169 GBP2023-08-01 ~ 2024-07-31
Social Security Costs
379,265 GBP2024-08-01 ~ 2025-07-31
311,168 GBP2023-08-01 ~ 2024-07-31
Staff Costs/Employee Benefits Expense
3,968,289 GBP2024-08-01 ~ 2025-07-31
3,461,456 GBP2023-08-01 ~ 2024-07-31
Other Interest Receivable/Similar Income (Finance Income)
328 GBP2024-08-01 ~ 2025-07-31
2,158 GBP2023-08-01 ~ 2024-07-31
Interest Payable/Similar Charges (Finance Costs)
23,330 GBP2024-08-01 ~ 2025-07-31
23,523 GBP2023-08-01 ~ 2024-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
43,372 GBP2024-08-01 ~ 2025-07-31
-14,551 GBP2023-08-01 ~ 2024-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
35,831 GBP2024-08-01 ~ 2025-07-31
-7,008 GBP2023-08-01 ~ 2024-07-31
Profit/Loss on Ordinary Activities Before Tax
852,497 GBP2024-08-01 ~ 2025-07-31
283,911 GBP2023-08-01 ~ 2024-07-31
Tax Expense/Credit at Applicable Tax Rate
213,124 GBP2024-08-01 ~ 2025-07-31
70,978 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,506,368 GBP2025-07-31
1,389,522 GBP2024-07-31
Motor vehicles
38,290 GBP2025-07-31
38,290 GBP2024-07-31
Furniture and fittings
93,824 GBP2025-07-31
93,824 GBP2024-07-31
Office equipment
195,739 GBP2025-07-31
106,569 GBP2024-07-31
Other
364,073 GBP2025-07-31
300,982 GBP2024-07-31
Property, Plant & Equipment - Gross Cost
2,198,294 GBP2025-07-31
1,929,187 GBP2024-07-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-12,571 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment - Other Disposals
-12,571 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
960,464 GBP2025-07-31
875,323 GBP2024-07-31
Motor vehicles
31,325 GBP2025-07-31
23,930 GBP2024-07-31
Furniture and fittings
80,651 GBP2025-07-31
77,423 GBP2024-07-31
Office equipment
101,244 GBP2025-07-31
82,815 GBP2024-07-31
Other
91,346 GBP2025-07-31
57,313 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,265,030 GBP2025-07-31
1,116,804 GBP2024-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
3,228 GBP2024-08-01 ~ 2025-07-31
Office equipment, Owned/Freehold
18,429 GBP2024-08-01 ~ 2025-07-31
Owned/Freehold
104,712 GBP2024-08-01 ~ 2025-07-31
Plant and equipment, Under hire purchased contracts or finance leases
39,890 GBP2024-08-01 ~ 2025-07-31
Under hire purchased contracts or finance leases, Motor vehicles
7,395 GBP2024-08-01 ~ 2025-07-31
Under hire purchased contracts or finance leases
47,285 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,771 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,771 GBP2024-08-01 ~ 2025-07-31
Property, Plant & Equipment
Plant and equipment
545,904 GBP2025-07-31
514,199 GBP2024-07-31
Motor vehicles
6,965 GBP2025-07-31
14,360 GBP2024-07-31
Furniture and fittings
13,173 GBP2025-07-31
16,401 GBP2024-07-31
Office equipment
94,495 GBP2025-07-31
23,754 GBP2024-07-31
Other
272,727 GBP2025-07-31
243,669 GBP2024-07-31
Plant and equipment, Under hire purchased contracts or finance leases
178,151 GBP2025-07-31
Under hire purchased contracts or finance leases, Plant and equipment
318,460 GBP2024-07-31
Motor vehicles, Under hire purchased contracts or finance leases
14,050 GBP2024-07-31
Under hire purchased contracts or finance leases
178,255 GBP2025-07-31
336,047 GBP2024-07-31
Raw materials and consumables
998,894 GBP2025-07-31
578,567 GBP2024-07-31
Value of work in progress
543,700 GBP2025-07-31
476,790 GBP2024-07-31
Finished Goods/Goods for Resale
283,268 GBP2025-07-31
370,069 GBP2024-07-31
Trade Debtors/Trade Receivables
Current
2,706,271 GBP2025-07-31
2,399,596 GBP2024-07-31
Amounts Owed by Group Undertakings
Current
2,048,939 GBP2025-07-31
1,574,832 GBP2024-07-31
Other Debtors
Current
137,786 GBP2025-07-31
93,708 GBP2024-07-31
Prepayments/Accrued Income
Current
89,467 GBP2025-07-31
82,457 GBP2024-07-31
Bank Overdrafts
-691,608 GBP2025-07-31
Cash and Cash Equivalents
-394,575 GBP2025-07-31
237,426 GBP2024-07-31
Bank Overdrafts
Current
691,608 GBP2025-07-31
Trade Creditors/Trade Payables
Current
1,503,911 GBP2025-07-31
1,273,106 GBP2024-07-31
Amounts owed to group undertakings
Current
16,388 GBP2025-07-31
30,090 GBP2024-07-31
Taxation/Social Security Payable
Current
93,450 GBP2025-07-31
70,529 GBP2024-07-31
Finance Lease Liabilities - Total Present Value
Current
62,262 GBP2025-07-31
119,087 GBP2024-07-31
Other Creditors
Current
44,283 GBP2025-07-31
366,177 GBP2024-07-31
Accrued Liabilities/Deferred Income
Current
813,583 GBP2025-07-31
765,721 GBP2024-07-31
Creditors
Current
3,225,485 GBP2025-07-31
2,624,710 GBP2024-07-31
Finance Lease Liabilities - Total Present Value
Non-current
23,953 GBP2025-07-31
71,972 GBP2024-07-31
Creditors
Non-current
23,953 GBP2025-07-31
71,972 GBP2024-07-31
Minimum gross finance lease payments owing
86,935 GBP2025-07-31
191,059 GBP2024-07-31
Net Deferred Tax Liability/Asset
207,121 GBP2025-07-31
163,749 GBP2024-07-31
178,300 GBP2023-08-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
43,372 GBP2024-08-01 ~ 2025-07-31
-14,551 GBP2023-08-01 ~ 2024-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
204,948 GBP2025-07-31
168,311 GBP2024-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120 shares2025-07-31
Par Value of Share
Class 1 ordinary share
1.002024-08-01 ~ 2025-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
340 shares2025-07-31
Par Value of Share
Class 2 ordinary share
1.002024-08-01 ~ 2025-07-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
10 shares2025-07-31
Par Value of Share
Class 3 ordinary share
1.002024-08-01 ~ 2025-07-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
10 shares2025-07-31
Par Value of Share
Class 4 ordinary share
1.002024-08-01 ~ 2025-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
118,496 GBP2025-07-31
132,908 GBP2024-07-31
Between one and five year
1,322 GBP2025-07-31
119,818 GBP2024-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
119,818 GBP2025-07-31
252,726 GBP2024-07-31