25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-8,167,584 GBP2022-12-01 ~ 2024-03-31
-4,385,766 GBP2021-12-01 ~ 2022-11-30
Distribution Costs
0 GBP2022-12-01 ~ 2024-03-31
-773,896 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
-4,350,410 GBP2022-12-01 ~ 2024-03-31
-2,007,635 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
-2,536,969 GBP2022-12-01 ~ 2024-03-31
-455,990 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
-1,452,593 GBP2022-12-01 ~ 2024-03-31
135,716 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
1,277,064 GBP2021-12-01 ~ 2022-11-30
Comprehensive Income/Expense
-1,452,593 GBP2022-12-01 ~ 2024-03-31
1,412,780 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment
4,514,921 GBP2024-03-31
9,239,825 GBP2022-11-30
Fixed Assets - Investments
10,000 GBP2024-03-31
10,000 GBP2022-11-30
Fixed Assets
4,524,921 GBP2024-03-31
9,249,825 GBP2022-11-30
Debtors
2,511,250 GBP2024-03-31
3,520,873 GBP2022-11-30
Cash at bank and in hand
247,019 GBP2024-03-31
396,452 GBP2022-11-30
Current Assets
5,553,282 GBP2024-03-31
5,957,998 GBP2022-11-30
Creditors
Current, Amounts falling due within one year
-9,151,728 GBP2024-03-31
-4,944,473 GBP2022-11-30
Net Current Assets/Liabilities
-3,598,446 GBP2024-03-31
1,013,525 GBP2022-11-30
Total Assets Less Current Liabilities
926,475 GBP2024-03-31
10,263,350 GBP2022-11-30
Creditors
Non-current, Amounts falling due after one year
-2,225,100 GBP2024-03-31
-5,414,182 GBP2022-11-30
Net Assets/Liabilities
-1,557,590 GBP2024-03-31
3,828,174 GBP2022-11-30
Equity
Called up share capital
1,500 GBP2024-03-31
1,500 GBP2022-11-30
1,500 GBP2021-11-30
Revaluation reserve
0 GBP2024-03-31
1,277,064 GBP2022-11-30
0 GBP2021-11-30
Retained earnings (accumulated losses)
-1,559,090 GBP2024-03-31
2,549,610 GBP2022-11-30
2,615,616 GBP2021-11-30
Equity
-1,557,590 GBP2024-03-31
3,828,174 GBP2022-11-30
Profit/Loss
Retained earnings (accumulated losses)
-1,452,593 GBP2022-12-01 ~ 2024-03-31
135,716 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
Retained earnings (accumulated losses)
-201,722 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
-3,933,171 GBP2022-12-01 ~ 2024-03-31
Audit Fees/Expenses
25,000 GBP2022-12-01 ~ 2024-03-31
12,900 GBP2021-12-01 ~ 2022-11-30
Average Number of Employees
852022-12-01 ~ 2024-03-31
762021-12-01 ~ 2022-11-30
Wages/Salaries
4,211,471 GBP2022-12-01 ~ 2024-03-31
2,730,293 GBP2021-12-01 ~ 2022-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
90,612 GBP2022-12-01 ~ 2024-03-31
56,915 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
4,726,133 GBP2022-12-01 ~ 2024-03-31
3,083,028 GBP2021-12-01 ~ 2022-11-30
Director Remuneration
167,833 GBP2022-12-01 ~ 2024-03-31
98,607 GBP2021-12-01 ~ 2022-11-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-762,029 GBP2022-12-01 ~ 2024-03-31
-177,006 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
0 GBP2024-03-31
5,105,000 GBP2022-11-30
Plant and equipment
10,309,304 GBP2024-03-31
9,971,686 GBP2022-11-30
Furniture and fittings
515,982 GBP2024-03-31
406,285 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
10,825,286 GBP2024-03-31
15,482,971 GBP2022-11-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-500,000 GBP2022-12-01 ~ 2024-03-31
Furniture and fittings
0 GBP2022-12-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-5,605,000 GBP2022-12-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-03-31
45,109 GBP2022-11-30
Plant and equipment
6,054,163 GBP2024-03-31
6,052,729 GBP2022-11-30
Furniture and fittings
256,202 GBP2024-03-31
145,308 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,310,365 GBP2024-03-31
6,243,146 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
42,536 GBP2022-12-01 ~ 2024-03-31
Plant and equipment
491,734 GBP2022-12-01 ~ 2024-03-31
Furniture and fittings
110,894 GBP2022-12-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
645,164 GBP2022-12-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-490,300 GBP2022-12-01 ~ 2024-03-31
Furniture and fittings
0 GBP2022-12-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-577,945 GBP2022-12-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
0 GBP2024-03-31
5,059,891 GBP2022-11-30
Plant and equipment
4,255,141 GBP2024-03-31
3,918,957 GBP2022-11-30
Furniture and fittings
259,780 GBP2024-03-31
260,977 GBP2022-11-30
Finished Goods/Goods for Resale
597,151 GBP2024-03-31
188,321 GBP2022-11-30
Trade Debtors/Trade Receivables
Current
2,156,802 GBP2024-03-31
2,328,927 GBP2022-11-30
Amount of corporation tax that is recoverable
Current
332,808 GBP2024-03-31
425,160 GBP2022-11-30
Amounts Owed by Group Undertakings
Current
0 GBP2024-03-31
642,220 GBP2022-11-30
Other Debtors
Current
5,261 GBP2024-03-31
3,691 GBP2022-11-30
Prepayments/Accrued Income
Current
16,379 GBP2024-03-31
120,875 GBP2022-11-30
Debtors
Current, Amounts falling due within one year
2,511,250 GBP2024-03-31
3,520,873 GBP2022-11-30
Bank Borrowings/Overdrafts
Current
0 GBP2024-03-31
1,579,965 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Current
781,305 GBP2024-03-31
636,183 GBP2022-11-30
Trade Creditors/Trade Payables
Current
1,845,312 GBP2024-03-31
1,563,424 GBP2022-11-30
Amounts owed to group undertakings
Current
2,987,310 GBP2024-03-31
0 GBP2022-11-30
Other Taxation & Social Security Payable
Current
1,045,874 GBP2024-03-31
169,912 GBP2022-11-30
Other Creditors
Current
2,329 GBP2024-03-31
431,895 GBP2022-11-30
Accrued Liabilities/Deferred Income
Current
403,214 GBP2024-03-31
240,055 GBP2022-11-30
Creditors
Current
9,151,728 GBP2024-03-31
4,944,473 GBP2022-11-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-03-31
3,475,244 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Non-current
2,225,100 GBP2024-03-31
1,938,938 GBP2022-11-30
Creditors
Non-current
2,225,100 GBP2024-03-31
5,414,182 GBP2022-11-30
Bank Borrowings
0 GBP2024-03-31
4,203,253 GBP2022-11-30
Bank Overdrafts
0 GBP2024-03-31
851,956 GBP2022-11-30
Total Borrowings
0 GBP2024-03-31
5,055,209 GBP2022-11-30
Current
0 GBP2024-03-31
1,579,965 GBP2022-11-30
Non-current
0 GBP2024-03-31
3,475,244 GBP2022-11-30
Minimum gross finance lease payments owing
Amounts falling due within one year
781,305 GBP2024-03-31
755,998 GBP2022-11-30
Minimum gross finance lease payments owing
3,006,405 GBP2024-03-31
2,897,942 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
3,006,405 GBP2024-03-31
2,575,121 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
369,000 GBP2024-03-31
0 GBP2022-11-30
Between two and five year
1,430,083 GBP2024-03-31
0 GBP2022-11-30
More than five year
1,575,479 GBP2024-03-31
0 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,374,562 GBP2024-03-31
0 GBP2022-11-30