25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
862023-08-01 ~ 2024-07-31
912022-08-01 ~ 2023-07-31
Equity
Called up share capital
500 GBP2024-07-31
500 GBP2023-07-31
500 GBP2022-08-01
Retained earnings (accumulated losses)
3,764,897 GBP2024-07-31
3,473,978 GBP2023-07-31
3,428,973 GBP2022-08-01
Equity
3,765,397 GBP2024-07-31
3,474,478 GBP2023-07-31
3,429,473 GBP2022-08-01
Profit/Loss
Retained earnings (accumulated losses)
290,919 GBP2023-08-01 ~ 2024-07-31
45,005 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
290,919 GBP2023-08-01 ~ 2024-07-31
45,005 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
290,919 GBP2023-08-01 ~ 2024-07-31
45,005 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
290,919 GBP2023-08-01 ~ 2024-07-31
45,005 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-08-01 ~ 2024-07-31
Motor vehicles
252023-08-01 ~ 2024-07-31
Furniture and fittings
152023-08-01 ~ 2024-07-31
Computers
332023-08-01 ~ 2024-07-31
Audit Fees/Expenses
11,000 GBP2023-08-01 ~ 2024-07-31
42,000 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
3,097,169 GBP2023-08-01 ~ 2024-07-31
3,636,268 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
311,168 GBP2023-08-01 ~ 2024-07-31
384,966 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
3,461,456 GBP2023-08-01 ~ 2024-07-31
4,080,195 GBP2022-08-01 ~ 2023-07-31
Other Interest Receivable/Similar Income (Finance Income)
2,158 GBP2023-08-01 ~ 2024-07-31
1,896 GBP2022-08-01 ~ 2023-07-31
Interest Payable/Similar Charges (Finance Costs)
23,523 GBP2023-08-01 ~ 2024-07-31
17,621 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,551 GBP2023-08-01 ~ 2024-07-31
21,637 GBP2022-08-01 ~ 2023-07-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-7,008 GBP2023-08-01 ~ 2024-07-31
5,312 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
283,911 GBP2023-08-01 ~ 2024-07-31
50,317 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
70,978 GBP2023-08-01 ~ 2024-07-31
10,569 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,389,522 GBP2024-07-31
1,318,257 GBP2023-07-31
Motor vehicles
38,290 GBP2024-07-31
56,435 GBP2023-07-31
Furniture and fittings
93,824 GBP2024-07-31
86,179 GBP2023-07-31
Office equipment
106,569 GBP2024-07-31
101,038 GBP2023-07-31
Other
300,982 GBP2024-07-31
280,098 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
1,929,187 GBP2024-07-31
1,842,007 GBP2023-07-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-18,145 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
-863 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals
-19,008 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
793,273 GBP2023-07-31
Motor vehicles
34,680 GBP2023-07-31
Furniture and fittings
74,794 GBP2023-07-31
Office equipment
68,910 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,000,116 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
42,160 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings, Owned/Freehold
2,974 GBP2023-08-01 ~ 2024-07-31
Office equipment, Owned/Freehold
13,905 GBP2023-08-01 ~ 2024-07-31
Owned/Freehold
87,893 GBP2023-08-01 ~ 2024-07-31
Plant and equipment, Under hire purchased contracts or finance leases
39,890 GBP2023-08-01 ~ 2024-07-31
Motor vehicles, Under hire purchased contracts or finance leases
7,395 GBP2023-08-01 ~ 2024-07-31
Under hire purchased contracts or finance leases
47,285 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-18,145 GBP2023-08-01 ~ 2024-07-31
Furniture and fittings
-345 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,490 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
875,323 GBP2024-07-31
Motor vehicles
23,930 GBP2024-07-31
Furniture and fittings
77,423 GBP2024-07-31
Office equipment
82,815 GBP2024-07-31
Other
57,313 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,116,804 GBP2024-07-31
Property, Plant & Equipment
Plant and equipment
514,199 GBP2024-07-31
524,984 GBP2023-07-31
Motor vehicles
14,360 GBP2024-07-31
21,755 GBP2023-07-31
Furniture and fittings
16,401 GBP2024-07-31
11,385 GBP2023-07-31
Office equipment
23,754 GBP2024-07-31
32,128 GBP2023-07-31
Other
243,669 GBP2024-07-31
251,639 GBP2023-07-31
Property, Plant & Equipment
812,383 GBP2024-07-31
841,891 GBP2023-07-31
Plant and equipment, Under hire purchased contracts or finance leases
318,460 GBP2024-07-31
358,350 GBP2023-07-31
Motor vehicles, Under hire purchased contracts or finance leases
14,050 GBP2024-07-31
Under hire purchased contracts or finance leases, Motor vehicles
21,445 GBP2023-07-31
Under hire purchased contracts or finance leases
336,047 GBP2024-07-31
386,764 GBP2023-07-31
Raw materials and consumables
578,567 GBP2024-07-31
913,755 GBP2023-07-31
Value of work in progress
476,790 GBP2024-07-31
573,707 GBP2023-07-31
Finished Goods/Goods for Resale
370,069 GBP2024-07-31
580,093 GBP2023-07-31
Total Inventories
1,425,426 GBP2024-07-31
2,067,555 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
2,399,596 GBP2024-07-31
2,515,323 GBP2023-07-31
Amounts Owed by Group Undertakings
Current
1,574,832 GBP2024-07-31
1,405,940 GBP2023-07-31
Other Debtors
Current
93,708 GBP2024-07-31
126,510 GBP2023-07-31
Prepayments/Accrued Income
Current
82,457 GBP2024-07-31
91,767 GBP2023-07-31
Debtors
Current
4,150,593 GBP2024-07-31
4,139,540 GBP2023-07-31
Cash at bank and in hand
237,426 GBP2024-07-31
188,213 GBP2023-07-31
Bank Overdrafts
-10 GBP2023-07-31
Cash and Cash Equivalents
237,426 GBP2024-07-31
188,203 GBP2023-07-31
Bank Overdrafts
Current
10 GBP2023-07-31
Trade Creditors/Trade Payables
Current
1,273,106 GBP2024-07-31
1,625,032 GBP2023-07-31
Amounts owed to group undertakings
Current
30,090 GBP2024-07-31
190,674 GBP2023-07-31
Corporation Tax Payable
Current
4,815 GBP2023-07-31
Taxation/Social Security Payable
Current
70,529 GBP2024-07-31
99,714 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
119,087 GBP2024-07-31
113,519 GBP2023-07-31
Other Creditors
Current
366,177 GBP2024-07-31
302,213 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
765,721 GBP2024-07-31
1,059,418 GBP2023-07-31
Creditors
Current
2,624,710 GBP2024-07-31
3,395,395 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
71,972 GBP2024-07-31
189,026 GBP2023-07-31
Creditors
Non-current
71,972 GBP2024-07-31
189,026 GBP2023-07-31
Minimum gross finance lease payments owing
191,059 GBP2024-07-31
302,545 GBP2023-07-31
Net Deferred Tax Liability/Asset
163,749 GBP2024-07-31
178,300 GBP2023-07-31
144,973 GBP2022-08-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-14,551 GBP2023-08-01 ~ 2024-07-31
33,327 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
168,311 GBP2024-07-31
179,405 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120 shares2024-07-31
Par Value of Share
Class 1 ordinary share
1.002023-08-01 ~ 2024-07-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
340 shares2024-07-31
Par Value of Share
Class 2 ordinary share
1.002023-08-01 ~ 2024-07-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
10 shares2024-07-31
Par Value of Share
Class 3 ordinary share
1.002023-08-01 ~ 2024-07-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
10 shares2024-07-31
Par Value of Share
Class 4 ordinary share
1.002023-08-01 ~ 2024-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
148,333 GBP2024-07-31
148,333 GBP2023-07-31
Between one and five year
133,805 GBP2024-07-31
282,138 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
282,138 GBP2024-07-31
430,471 GBP2023-07-31