25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
02023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
12,158,064 GBP2023-04-01 ~ 2024-03-31
9,436,859 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
6,583,786 GBP2023-04-01 ~ 2024-03-31
4,997,988 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,574,278 GBP2023-04-01 ~ 2024-03-31
4,438,871 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
3,509,899 GBP2023-04-01 ~ 2024-03-31
3,127,916 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
2,152,070 GBP2023-04-01 ~ 2024-03-31
1,406,350 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
88,098 GBP2023-04-01 ~ 2024-03-31
20,809 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
306 GBP2023-04-01 ~ 2024-03-31
477 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
2,239,862 GBP2023-04-01 ~ 2024-03-31
1,426,682 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
433,075 GBP2023-04-01 ~ 2024-03-31
247,468 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,806,787 GBP2023-04-01 ~ 2024-03-31
1,179,214 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,806,787 GBP2023-04-01 ~ 2024-03-31
1,179,214 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
1 GBP2024-03-31
1 GBP2023-03-31
Property, Plant & Equipment
2,263,680 GBP2024-03-31
2,251,996 GBP2023-03-31
Fixed Assets
2,263,681 GBP2024-03-31
2,251,997 GBP2023-03-31
Total Inventories
2,524,742 GBP2024-03-31
2,457,168 GBP2023-03-31
Debtors
3,035,637 GBP2024-03-31
2,658,281 GBP2023-03-31
Current assets - Investments
1,000,000 GBP2024-03-31
1,000,000 GBP2023-03-31
Cash at bank and in hand
2,640,808 GBP2024-03-31
2,616,803 GBP2023-03-31
Current Assets
9,201,187 GBP2024-03-31
8,732,252 GBP2023-03-31
Net Current Assets/Liabilities
5,810,718 GBP2024-03-31
5,836,998 GBP2023-03-31
Total Assets Less Current Liabilities
8,074,399 GBP2024-03-31
8,088,995 GBP2023-03-31
Net Assets/Liabilities
7,878,534 GBP2024-03-31
7,882,859 GBP2023-03-31
Equity
Called up share capital
3,202 GBP2024-03-31
3,202 GBP2023-03-31
3,202 GBP2022-03-31
Share premium
99,800 GBP2024-03-31
99,800 GBP2023-03-31
99,800 GBP2022-03-31
Revaluation reserve
834,739 GBP2024-03-31
834,739 GBP2023-03-31
834,739 GBP2022-03-31
Retained earnings (accumulated losses)
6,940,793 GBP2024-03-31
6,945,118 GBP2023-03-31
6,318,547 GBP2022-03-31
Equity
7,878,534 GBP2024-03-31
7,882,859 GBP2023-03-31
7,256,288 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,806,787 GBP2023-04-01 ~ 2024-03-31
1,179,214 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-196,127 GBP2023-04-01 ~ 2024-03-31
-96,723 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-196,127 GBP2023-04-01 ~ 2024-03-31
-96,723 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
3,430,978 GBP2023-04-01 ~ 2024-03-31
2,908,914 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
372,482 GBP2023-04-01 ~ 2024-03-31
322,689 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
241,461 GBP2023-04-01 ~ 2024-03-31
218,831 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,044,921 GBP2023-04-01 ~ 2024-03-31
3,450,434 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
842023-04-01 ~ 2024-03-31
792022-04-01 ~ 2023-03-31
Director Remuneration
325,705 GBP2023-04-01 ~ 2024-03-31
306,724 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
194,675 GBP2023-04-01 ~ 2024-03-31
186,469 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
13,180 GBP2023-04-01 ~ 2024-03-31
12,100 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
443,346 GBP2023-04-01 ~ 2024-03-31
282,825 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
559,966 GBP2023-04-01 ~ 2024-03-31
271,070 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
18,572 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
18,571 GBP2023-03-31
Intangible Assets
Development expenditure
1 GBP2024-03-31
1 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,780,800 GBP2024-03-31
1,780,800 GBP2023-03-31
Plant and equipment
900,782 GBP2024-03-31
900,782 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
203,000 GBP2024-03-31
203,000 GBP2023-03-31
Plant and equipment
543,132 GBP2024-03-31
484,805 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
58,327 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
1,577,800 GBP2024-03-31
1,577,800 GBP2023-03-31
Plant and equipment
357,650 GBP2024-03-31
415,977 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
313,150 GBP2024-03-31
313,150 GBP2023-03-31
Motor vehicles
881,777 GBP2024-03-31
770,713 GBP2023-03-31
Computers
216,082 GBP2024-03-31
216,082 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,097,072 GBP2024-03-31
3,986,008 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-127,708 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-127,708 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
311,647 GBP2024-03-31
311,258 GBP2023-03-31
Motor vehicles
555,050 GBP2024-03-31
514,386 GBP2023-03-31
Computers
216,082 GBP2024-03-31
216,082 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,833,392 GBP2024-03-31
1,734,012 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
389 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
161,741 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
220,457 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-121,077 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-121,077 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
1,503 GBP2024-03-31
1,892 GBP2023-03-31
Motor vehicles
326,727 GBP2024-03-31
256,327 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
25,782 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
58,957 GBP2023-03-31
Raw Materials
2,412,498 GBP2024-03-31
2,369,194 GBP2023-03-31
Value of work in progress
112,244 GBP2024-03-31
87,974 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,853,613 GBP2024-03-31
2,233,769 GBP2023-03-31
Other Debtors
Current
3,000 GBP2024-03-31
1,068 GBP2023-03-31
Prepayments/Accrued Income
Current
179,024 GBP2024-03-31
423,444 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,035,637 GBP2024-03-31
2,658,281 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
2,750 GBP2023-03-31
Trade Creditors/Trade Payables
Current
757,989 GBP2024-03-31
654,312 GBP2023-03-31
Corporation Tax Payable
Current
504,179 GBP2024-03-31
282,825 GBP2023-03-31
Other Taxation & Social Security Payable
Current
79,146 GBP2024-03-31
18,255 GBP2023-03-31
Other Creditors
Current
228,999 GBP2024-03-31
129,304 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
1,464,643 GBP2024-03-31
1,564,117 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
121,385 GBP2024-03-31
114,313 GBP2023-03-31
Between one and five year
462,023 GBP2024-03-31
433,132 GBP2023-03-31
More than five year
77,184 GBP2024-03-31
180,096 GBP2023-03-31
All periods
660,592 GBP2024-03-31
727,541 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
132,865 GBP2024-03-31
143,136 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
132,865 GBP2024-03-31
143,136 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
320,000 shares2024-03-31
Class 2 ordinary share
2 shares2024-03-31