25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 2 ordinary share
12022-07-01 ~ 2023-06-30
Class 3 ordinary share
12022-07-01 ~ 2023-06-30
Intangible Assets
27,226 GBP2023-06-30
11,725 GBP2022-06-30
Property, Plant & Equipment
3,294,259 GBP2023-06-30
3,050,046 GBP2022-06-30
Fixed Assets - Investments
813,076 GBP2023-06-30
813,076 GBP2022-06-30
Fixed Assets
4,134,561 GBP2023-06-30
3,874,847 GBP2022-06-30
Total Inventories
2,789,802 GBP2023-06-30
1,902,615 GBP2022-06-30
Debtors
1,540,861 GBP2023-06-30
1,589,810 GBP2022-06-30
Cash at bank and in hand
113,203 GBP2023-06-30
482,158 GBP2022-06-30
Current Assets
4,443,866 GBP2023-06-30
3,974,583 GBP2022-06-30
Creditors
Current
2,247,776 GBP2023-06-30
1,725,048 GBP2022-06-30
Net Current Assets/Liabilities
2,196,090 GBP2023-06-30
2,249,535 GBP2022-06-30
Total Assets Less Current Liabilities
6,330,651 GBP2023-06-30
6,124,382 GBP2022-06-30
Net Assets/Liabilities
5,543,651 GBP2023-06-30
5,542,809 GBP2022-06-30
Equity
Called up share capital
1,177 GBP2023-06-30
1,177 GBP2022-06-30
1,177 GBP2021-06-30
Retained earnings (accumulated losses)
5,542,474 GBP2023-06-30
5,541,632 GBP2022-06-30
4,995,838 GBP2021-06-30
Equity
5,543,651 GBP2023-06-30
5,542,809 GBP2022-06-30
4,997,015 GBP2021-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
842 GBP2022-07-01 ~ 2023-06-30
545,794 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
842 GBP2022-07-01 ~ 2023-06-30
545,794 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
1542022-07-01 ~ 2023-06-30
1272021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Net goodwill
10,000 GBP2023-06-30
10,000 GBP2022-06-30
Development expenditure
36,973 GBP2023-06-30
10,300 GBP2022-06-30
Intangible Assets - Gross Cost
46,973 GBP2023-06-30
20,300 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
8,000 GBP2023-06-30
6,000 GBP2022-06-30
Development expenditure
11,747 GBP2023-06-30
2,575 GBP2022-06-30
Intangible Assets - Accumulated Amortisation & Impairment
19,747 GBP2023-06-30
8,575 GBP2022-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
2,000 GBP2022-07-01 ~ 2023-06-30
Development expenditure
9,172 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
11,172 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
Net goodwill
2,000 GBP2023-06-30
4,000 GBP2022-06-30
Development expenditure
25,226 GBP2023-06-30
7,725 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
380,101 GBP2023-06-30
380,101 GBP2022-06-30
Plant and equipment
4,431,538 GBP2023-06-30
4,732,074 GBP2022-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-594,390 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
49,269 GBP2023-06-30
41,770 GBP2022-06-30
Plant and equipment
2,378,464 GBP2023-06-30
2,670,387 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,499 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
228,120 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-520,043 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings
330,832 GBP2023-06-30
338,331 GBP2022-06-30
Plant and equipment
2,053,074 GBP2023-06-30
2,061,687 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
476,505 GBP2023-06-30
453,645 GBP2022-06-30
Motor vehicles
797,945 GBP2023-06-30
554,930 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
7,657,397 GBP2023-06-30
7,598,603 GBP2022-06-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-49,719 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-180,606 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-824,715 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
303,514 GBP2023-06-30
285,435 GBP2022-06-30
Motor vehicles
316,082 GBP2023-06-30
356,005 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,363,138 GBP2023-06-30
4,548,557 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
55,990 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
83,815 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
496,273 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-37,911 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-123,738 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-681,692 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Furniture and fittings
172,991 GBP2023-06-30
168,210 GBP2022-06-30
Motor vehicles
481,863 GBP2023-06-30
198,925 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
467,407 GBP2023-06-30
425,647 GBP2022-06-30
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
41,760 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
174,930 GBP2023-06-30
142,433 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
32,497 GBP2022-07-01 ~ 2023-06-30
Motor vehicles, Under hire purchased contracts or finance leases
68,553 GBP2022-07-01 ~ 2023-06-30
Under hire purchased contracts or finance leases
101,050 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
292,477 GBP2023-06-30
283,214 GBP2022-06-30
Motor vehicles, Under hire purchased contracts or finance leases
415,369 GBP2023-06-30
112,980 GBP2022-06-30
Under hire purchased contracts or finance leases
707,846 GBP2023-06-30
396,194 GBP2022-06-30
Merchandise
911,303 GBP2023-06-30
835,954 GBP2022-06-30
Value of work in progress
285,109 GBP2023-06-30
130,965 GBP2022-06-30
Finished Goods
1,593,390 GBP2023-06-30
935,696 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
1,288,786 GBP2023-06-30
1,174,337 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
601 GBP2022-06-30
Other Debtors
Current
8,889 GBP2023-06-30
259,116 GBP2022-06-30
Amount of corporation tax that is recoverable
Current
21,692 GBP2023-06-30
Prepayments
Current
217,345 GBP2023-06-30
155,756 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
1,536,712 GBP2023-06-30
1,589,810 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-06-30
98,723 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
181,928 GBP2023-06-30
122,951 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,421,176 GBP2023-06-30
1,018,014 GBP2022-06-30
Amounts owed to group undertakings
Current
205,468 GBP2023-06-30
Corporation Tax Payable
Current
21,692 GBP2022-06-30
Other Taxation & Social Security Payable
Current
80,209 GBP2023-06-30
70,523 GBP2022-06-30
Other Creditors
Current
51,781 GBP2023-06-30
34,642 GBP2022-06-30
Accrued Liabilities
Current
159,752 GBP2023-06-30
168,295 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
19,167 GBP2023-06-30
29,167 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
238,347 GBP2023-06-30
59,220 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-06-30
98,723 GBP2022-06-30
Non-current, Between two and five year
19,167 GBP2023-06-30
29,167 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
238,347 GBP2023-06-30
59,220 GBP2022-06-30
hire purchase agreements
420,275 GBP2023-06-30
182,171 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
157,622 GBP2023-06-30
131,796 GBP2022-06-30
Between one and five year
43,661 GBP2023-06-30
148,185 GBP2022-06-30
More than five year
3,324 GBP2023-06-30
All periods
204,607 GBP2023-06-30
279,981 GBP2022-06-30
Bank Borrowings
Secured
29,167 GBP2023-06-30
127,890 GBP2022-06-30
Total Borrowings
Secured
449,442 GBP2023-06-30
310,061 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
497,808 GBP2023-06-30
459,028 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000 shares2023-06-30
Class 3 ordinary share
177 shares2023-06-30
Profit/Loss
Retained earnings (accumulated losses)
842 GBP2022-07-01 ~ 2023-06-30