25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
1332024-01-01 ~ 2024-12-31
1312023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
393,817 GBP2024-12-31
203,017 GBP2023-12-31
Turnover/Revenue
17,450,295 GBP2024-01-01 ~ 2024-12-31
16,709,884 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
10,228,383 GBP2024-01-01 ~ 2024-12-31
10,098,943 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,221,912 GBP2024-01-01 ~ 2024-12-31
6,610,941 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,861,905 GBP2024-01-01 ~ 2024-12-31
3,238,497 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,360,007 GBP2024-01-01 ~ 2024-12-31
3,372,444 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,482,800 GBP2024-01-01 ~ 2024-12-31
3,429,814 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
880,263 GBP2024-01-01 ~ 2024-12-31
844,834 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,602,537 GBP2024-01-01 ~ 2024-12-31
2,584,980 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,602,537 GBP2024-01-01 ~ 2024-12-31
2,663,421 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,642,034 GBP2024-12-31
1,937,818 GBP2023-12-31
Total Inventories
3,389,848 GBP2024-12-31
3,288,805 GBP2023-12-31
Debtors
3,942,921 GBP2024-12-31
4,094,459 GBP2023-12-31
Cash at bank and in hand
4,186,186 GBP2024-12-31
3,931,411 GBP2023-12-31
Current Assets
11,518,955 GBP2024-12-31
11,314,675 GBP2023-12-31
Creditors
Amounts falling due within one year
1,264,277 GBP2024-12-31
1,676,985 GBP2023-12-31
Net Current Assets/Liabilities
10,254,678 GBP2024-12-31
9,637,690 GBP2023-12-31
Total Assets Less Current Liabilities
12,896,712 GBP2024-12-31
11,575,508 GBP2023-12-31
Creditors
Amounts falling due after one year
20,000 GBP2024-12-31
Net Assets/Liabilities
12,482,895 GBP2024-12-31
11,372,491 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-31
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Retained earnings (accumulated losses)
12,480,895 GBP2024-12-31
11,370,491 GBP2023-12-31
12,635,190 GBP2022-12-31
Equity
12,482,895 GBP2024-12-31
11,372,491 GBP2023-12-31
13,164,707 GBP2022-12-31
Revaluation reserve
527,517 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,602,537 GBP2024-01-01 ~ 2024-12-31
2,584,980 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,602,537 GBP2024-01-01 ~ 2024-12-31
3,190,938 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,492,133 GBP2024-01-01 ~ 2024-12-31
-4,455,637 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,492,133 GBP2024-01-01 ~ 2024-12-31
-4,455,637 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,492,133 GBP2024-01-01 ~ 2024-12-31
-4,455,637 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,492,133 GBP2024-01-01 ~ 2024-12-31
-4,455,637 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
470,038 GBP2024-01-01 ~ 2024-12-31
337,777 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
20.002024-01-01 ~ 2024-12-31
Furniture and fittings
20.002024-01-01 ~ 2024-12-31
Motor vehicles
25.002024-01-01 ~ 2024-12-31
Average number of employees in administration and support functions
262024-01-01 ~ 2024-12-31
242023-01-01 ~ 2023-12-31
Wages/Salaries
5,177,464 GBP2024-01-01 ~ 2024-12-31
4,512,867 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
502,802 GBP2024-01-01 ~ 2024-12-31
420,141 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
178,297 GBP2024-01-01 ~ 2024-12-31
167,022 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,858,563 GBP2024-01-01 ~ 2024-12-31
5,100,030 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
820,836 GBP2024-01-01 ~ 2024-12-31
820,585 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
190,800 GBP2024-01-01 ~ 2024-12-31
49,568 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
870,700 GBP2024-01-01 ~ 2024-12-31
807,793 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
1,492,133 GBP2024-01-01 ~ 2024-12-31
4,455,637 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,760,078 GBP2023-12-31
Plant and equipment
2,418,958 GBP2024-12-31
1,382,760 GBP2023-12-31
Furniture and fittings
347,259 GBP2024-12-31
333,870 GBP2023-12-31
Motor vehicles
718,669 GBP2024-12-31
635,779 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,282,403 GBP2024-12-31
4,149,926 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-49,822 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-49,822 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,760,078 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
715,718 GBP2023-12-31
Plant and equipment
1,242,672 GBP2024-12-31
1,009,657 GBP2023-12-31
Furniture and fittings
265,017 GBP2024-12-31
230,561 GBP2023-12-31
Motor vehicles
331,652 GBP2024-12-31
248,760 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,640,369 GBP2024-12-31
2,212,108 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
70,410 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
233,015 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
34,456 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
124,669 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
470,038 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-41,777 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-41,777 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
973,950 GBP2024-12-31
1,044,360 GBP2023-12-31
Plant and equipment
1,176,286 GBP2024-12-31
373,103 GBP2023-12-31
Furniture and fittings
82,242 GBP2024-12-31
103,309 GBP2023-12-31
Motor vehicles
387,017 GBP2024-12-31
387,019 GBP2023-12-31
Raw Materials
3,181,013 GBP2024-12-31
3,138,195 GBP2023-12-31
Value of work in progress
61,066 GBP2024-12-31
114,578 GBP2023-12-31
Finished Goods
147,769 GBP2024-12-31
36,032 GBP2023-12-31
Trade Debtors/Trade Receivables
3,783,623 GBP2024-12-31
3,880,996 GBP2023-12-31
Prepayments/Accrued Income
131,580 GBP2024-12-31
118,545 GBP2023-12-31
Other Debtors
27,718 GBP2024-12-31
94,918 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
416,973 GBP2024-12-31
1,087,536 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
174,303 GBP2024-12-31
154,433 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
348,357 GBP2024-12-31
150,651 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
256,336 GBP2024-12-31
228,124 GBP2023-12-31
Deferred Tax Liabilities
393,817 GBP2024-12-31
203,017 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2024-12-31
2,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
158,970 GBP2024-12-31
158,970 GBP2023-12-31
Between one and five year
635,880 GBP2024-12-31
635,880 GBP2023-12-31
More than five year
580,894 GBP2024-12-31
739,864 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,375,744 GBP2024-12-31
1,534,714 GBP2023-12-31