25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
1312023-01-01 ~ 2023-12-31
1222022-01-01 ~ 2022-12-31
Other Investments Other Than Loans
Non-current
1,506,088 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
203,017 GBP2023-12-31
231,890 GBP2022-12-31
Turnover/Revenue
16,709,884 GBP2023-01-01 ~ 2023-12-31
14,139,125 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
10,098,943 GBP2023-01-01 ~ 2023-12-31
9,133,526 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,610,941 GBP2023-01-01 ~ 2023-12-31
5,005,599 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,238,497 GBP2023-01-01 ~ 2023-12-31
2,996,385 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,372,444 GBP2023-01-01 ~ 2023-12-31
2,009,214 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,429,814 GBP2023-01-01 ~ 2023-12-31
2,130,623 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
844,834 GBP2023-01-01 ~ 2023-12-31
385,745 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,584,980 GBP2023-01-01 ~ 2023-12-31
1,744,878 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,663,421 GBP2023-01-01 ~ 2023-12-31
1,744,878 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,937,818 GBP2023-12-31
2,169,007 GBP2022-12-31
Fixed Assets - Investments
1,506,088 GBP2022-12-31
Fixed Assets
1,937,818 GBP2023-12-31
3,675,095 GBP2022-12-31
Total Inventories
3,288,805 GBP2023-12-31
3,503,915 GBP2022-12-31
Debtors
4,094,459 GBP2023-12-31
3,211,195 GBP2022-12-31
Cash at bank and in hand
3,931,411 GBP2023-12-31
4,862,068 GBP2022-12-31
Current Assets
11,314,675 GBP2023-12-31
11,577,178 GBP2022-12-31
Creditors
Amounts falling due within one year
1,676,985 GBP2023-12-31
1,855,676 GBP2022-12-31
Net Current Assets/Liabilities
9,637,690 GBP2023-12-31
9,721,502 GBP2022-12-31
Total Assets Less Current Liabilities
11,575,508 GBP2023-12-31
13,396,597 GBP2022-12-31
Net Assets/Liabilities
11,372,491 GBP2023-12-31
13,164,707 GBP2022-12-31
Equity
Called up share capital
2,000 GBP2023-12-31
2,000 GBP2022-12-31
2,000 GBP2021-12-31
Revaluation reserve
527,517 GBP2022-12-31
527,517 GBP2021-12-31
Retained earnings (accumulated losses)
11,370,491 GBP2023-12-31
12,635,190 GBP2022-12-31
12,890,312 GBP2021-12-31
Equity
11,372,491 GBP2023-12-31
13,164,707 GBP2022-12-31
13,419,829 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,584,980 GBP2023-01-01 ~ 2023-12-31
1,744,878 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,190,938 GBP2023-01-01 ~ 2023-12-31
1,744,878 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,455,637 GBP2023-01-01 ~ 2023-12-31
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-4,455,637 GBP2023-01-01 ~ 2023-12-31
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-4,455,637 GBP2023-01-01 ~ 2023-12-31
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-4,455,637 GBP2023-01-01 ~ 2023-12-31
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
337,777 GBP2023-01-01 ~ 2023-12-31
299,660 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.202023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
242023-01-01 ~ 2023-12-31
232022-01-01 ~ 2022-12-31
Wages/Salaries
4,512,867 GBP2023-01-01 ~ 2023-12-31
4,007,654 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
420,141 GBP2023-01-01 ~ 2023-12-31
387,112 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
167,022 GBP2023-01-01 ~ 2023-12-31
166,183 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,100,030 GBP2023-01-01 ~ 2023-12-31
4,560,949 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
805,416 GBP2023-01-01 ~ 2023-12-31
738,124 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
49,568 GBP2023-01-01 ~ 2023-12-31
10,540 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
807,793 GBP2023-01-01 ~ 2023-12-31
404,818 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
4,455,637 GBP2023-01-01 ~ 2023-12-31
2,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,760,078 GBP2023-12-31
2,125,809 GBP2022-12-31
Plant and equipment
1,382,760 GBP2023-12-31
1,317,481 GBP2022-12-31
Furniture and fittings
333,870 GBP2023-12-31
249,022 GBP2022-12-31
Motor vehicles
635,779 GBP2023-12-31
414,506 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,149,926 GBP2023-12-31
4,126,348 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-48,155 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-413,886 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
715,718 GBP2023-12-31
686,993 GBP2022-12-31
Plant and equipment
1,009,657 GBP2023-12-31
843,461 GBP2022-12-31
Furniture and fittings
230,561 GBP2023-12-31
213,958 GBP2022-12-31
Motor vehicles
248,760 GBP2023-12-31
212,929 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,212,108 GBP2023-12-31
1,957,341 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
74,259 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
166,196 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
16,603 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
73,307 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
337,777 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-37,476 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-83,010 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,044,360 GBP2023-12-31
1,438,816 GBP2022-12-31
Plant and equipment
373,103 GBP2023-12-31
474,020 GBP2022-12-31
Furniture and fittings
103,309 GBP2023-12-31
35,064 GBP2022-12-31
Motor vehicles
387,019 GBP2023-12-31
201,577 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
1,506,088 GBP2022-12-31
Non-current
1,506,088 GBP2022-12-31
Raw Materials
3,138,195 GBP2023-12-31
3,406,343 GBP2022-12-31
Value of work in progress
114,578 GBP2023-12-31
59,389 GBP2022-12-31
Finished Goods
36,032 GBP2023-12-31
38,183 GBP2022-12-31
Trade Debtors/Trade Receivables
3,880,996 GBP2023-12-31
3,138,289 GBP2022-12-31
Prepayments/Accrued Income
118,545 GBP2023-12-31
64,405 GBP2022-12-31
Other Debtors
94,918 GBP2023-12-31
8,500 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,087,536 GBP2023-12-31
1,145,546 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
154,433 GBP2023-12-31
161,987 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
150,651 GBP2023-12-31
251,544 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
228,124 GBP2023-12-31
241,480 GBP2022-12-31
Deferred Tax Liabilities
203,017 GBP2023-12-31
231,890 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2023-12-31
2,000 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
158,970 GBP2023-12-31
Between one and five year
635,880 GBP2023-12-31
More than five year
739,864 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,534,714 GBP2023-12-31