25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
(expand)Par Value of Share
Class 3 ordinary share
12024-07-01 ~ 2025-06-30
Intangible Assets
80,666 GBP2025-06-30
141,293 GBP2024-06-30
Property, Plant & Equipment
2,786,457 GBP2025-06-30
3,258,539 GBP2024-06-30
Fixed Assets - Investments
812,575 GBP2025-06-30
813,076 GBP2024-06-30
Fixed Assets
3,679,698 GBP2025-06-30
4,212,908 GBP2024-06-30
Total Inventories
1,553,084 GBP2025-06-30
1,847,241 GBP2024-06-30
Debtors
963,402 GBP2025-06-30
976,029 GBP2024-06-30
Cash at bank and in hand
91,757 GBP2025-06-30
109,903 GBP2024-06-30
Current Assets
2,608,243 GBP2025-06-30
2,933,173 GBP2024-06-30
Creditors
Current
2,282,053 GBP2025-06-30
1,821,729 GBP2024-06-30
Net Current Assets/Liabilities
326,190 GBP2025-06-30
1,111,444 GBP2024-06-30
Total Assets Less Current Liabilities
4,005,888 GBP2025-06-30
5,324,352 GBP2024-06-30
Net Assets/Liabilities
3,695,795 GBP2025-06-30
4,939,474 GBP2024-06-30
Equity
Called up share capital
1,177 GBP2025-06-30
1,177 GBP2024-06-30
1,177 GBP2023-06-30
Revaluation reserve
134,807 GBP2025-06-30
134,807 GBP2024-06-30
Retained earnings (accumulated losses)
3,559,811 GBP2025-06-30
4,803,490 GBP2024-06-30
5,542,474 GBP2023-06-30
Equity
3,695,795 GBP2025-06-30
4,939,474 GBP2024-06-30
5,543,651 GBP2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,243,679 GBP2024-07-01 ~ 2025-06-30
-738,984 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
-1,243,679 GBP2024-07-01 ~ 2025-06-30
-604,177 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
1302024-07-01 ~ 2025-06-30
1472023-07-01 ~ 2024-06-30
Intangible Assets - Gross Cost
Net goodwill
10,000 GBP2025-06-30
10,000 GBP2024-06-30
Development expenditure
190,806 GBP2025-06-30
189,096 GBP2024-06-30
Intangible Assets - Gross Cost
200,806 GBP2025-06-30
199,096 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
10,000 GBP2025-06-30
10,000 GBP2024-06-30
Development expenditure
110,140 GBP2025-06-30
47,803 GBP2024-06-30
Intangible Assets - Accumulated Amortisation & Impairment
120,140 GBP2025-06-30
57,803 GBP2024-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
62,337 GBP2024-07-01 ~ 2025-06-30
Intangible Assets - Increase From Amortisation Charge for Year
62,337 GBP2024-07-01 ~ 2025-06-30
Intangible Assets
Development expenditure
80,666 GBP2025-06-30
141,293 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
620,000 GBP2025-06-30
620,000 GBP2024-06-30
Land and buildings, Short leasehold
1,578,385 GBP2024-06-30
Plant and equipment
4,581,380 GBP2025-06-30
4,575,579 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-16,180 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,445,218 GBP2024-06-30
Plant and equipment
2,788,898 GBP2025-06-30
2,598,176 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,400 GBP2024-07-01 ~ 2025-06-30
Land and buildings, Short leasehold
75,105 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
199,163 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-8,441 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
9,400 GBP2025-06-30
Property, Plant & Equipment
Land and buildings
610,600 GBP2025-06-30
620,000 GBP2024-06-30
Plant and equipment
1,792,482 GBP2025-06-30
1,977,403 GBP2024-06-30
Land and buildings, Short leasehold
133,167 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
484,288 GBP2025-06-30
482,624 GBP2024-06-30
Motor vehicles
670,782 GBP2025-06-30
774,950 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
7,919,659 GBP2025-06-30
8,031,538 GBP2024-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-104,168 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-135,524 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
393,724 GBP2025-06-30
356,780 GBP2024-06-30
Motor vehicles
436,033 GBP2025-06-30
372,825 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,133,202 GBP2025-06-30
4,772,999 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
36,944 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
155,072 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
475,684 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-91,864 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-115,481 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Furniture and fittings
90,564 GBP2025-06-30
125,844 GBP2024-06-30
Motor vehicles
234,749 GBP2025-06-30
402,125 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
58,000 GBP2025-06-30
58,000 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
384,030 GBP2025-06-30
438,242 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
15,718 GBP2025-06-30
11,020 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
211,228 GBP2025-06-30
108,146 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
4,698 GBP2024-07-01 ~ 2025-06-30
Under hire purchased contracts or finance leases, Motor vehicles
140,141 GBP2024-07-01 ~ 2025-06-30
Under hire purchased contracts or finance leases
144,839 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
42,282 GBP2025-06-30
46,980 GBP2024-06-30
Under hire purchased contracts or finance leases, Motor vehicles
172,802 GBP2025-06-30
330,096 GBP2024-06-30
Under hire purchased contracts or finance leases
215,084 GBP2025-06-30
377,076 GBP2024-06-30
Merchandise
340,763 GBP2025-06-30
607,804 GBP2024-06-30
Value of work in progress
184,520 GBP2025-06-30
66,711 GBP2024-06-30
Finished Goods
1,027,801 GBP2025-06-30
1,172,726 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
862,869 GBP2025-06-30
848,334 GBP2024-06-30
Other Debtors
Current
3,874 GBP2025-06-30
14,518 GBP2024-06-30
Prepayments
Current
96,659 GBP2025-06-30
112,715 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
963,402 GBP2025-06-30
Current, Amounts falling due within one year
975,567 GBP2024-06-30
Bank Borrowings/Overdrafts
Current
31,803 GBP2025-06-30
150,044 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Current
97,061 GBP2025-06-30
132,630 GBP2024-06-30
Trade Creditors/Trade Payables
Current
831,837 GBP2025-06-30
822,192 GBP2024-06-30
Amounts owed to group undertakings
Current
385,198 GBP2025-06-30
146,900 GBP2024-06-30
Other Taxation & Social Security Payable
Current
150,978 GBP2025-06-30
63,617 GBP2024-06-30
Other Creditors
Current
35,020 GBP2025-06-30
39,824 GBP2024-06-30
Accrued Liabilities
Current
219,260 GBP2025-06-30
123,525 GBP2024-06-30
Bank Borrowings/Overdrafts
Non-current
20,524 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Non-current
14,521 GBP2025-06-30
111,583 GBP2024-06-30
Bank Borrowings
Current, Amounts falling due within one year
150,044 GBP2024-06-30
Between two and five year, Non-current
20,524 GBP2024-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
111,583 GBP2024-06-30
hire purchase agreements
111,582 GBP2025-06-30
244,213 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
240,499 GBP2025-06-30
45,952 GBP2024-06-30
Between one and five year
370,621 GBP2025-06-30
42,775 GBP2024-06-30
All periods
611,120 GBP2025-06-30
88,727 GBP2024-06-30
Bank Borrowings
Secured
31,803 GBP2025-06-30
170,568 GBP2024-06-30
Total Borrowings
Secured
366,707 GBP2025-06-30
414,781 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
417,159 GBP2025-06-30
503,445 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
44,936 GBP2025-06-30
224,261 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000 shares2025-06-30
Class 3 ordinary share
177 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
-1,243,679 GBP2024-07-01 ~ 2025-06-30
Profit/Loss
-1,243,679 GBP2024-07-01 ~ 2025-06-30