32990 - Other Manufacturing N.e.c.
25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
02024-04-01 ~ 2025-03-31
Class 2 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
11,957,791 GBP2024-04-01 ~ 2025-03-31
12,158,064 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
6,116,028 GBP2024-04-01 ~ 2025-03-31
6,583,786 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
5,841,763 GBP2024-04-01 ~ 2025-03-31
5,574,278 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
4,151,112 GBP2024-04-01 ~ 2025-03-31
3,509,899 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
1,815,959 GBP2024-04-01 ~ 2025-03-31
2,152,070 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
62,278 GBP2024-04-01 ~ 2025-03-31
88,098 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
152 GBP2024-04-01 ~ 2025-03-31
306 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,878,085 GBP2024-04-01 ~ 2025-03-31
2,239,862 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
473,998 GBP2024-04-01 ~ 2025-03-31
433,075 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
1,404,087 GBP2024-04-01 ~ 2025-03-31
1,806,787 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
1,404,087 GBP2024-04-01 ~ 2025-03-31
1,806,787 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
1 GBP2025-03-31
1 GBP2024-03-31
Property, Plant & Equipment
2,687,362 GBP2025-03-31
2,263,680 GBP2024-03-31
Fixed Assets
2,687,363 GBP2025-03-31
2,263,681 GBP2024-03-31
Total Inventories
2,757,478 GBP2025-03-31
2,524,742 GBP2024-03-31
Debtors
2,441,390 GBP2025-03-31
3,035,637 GBP2024-03-31
Current assets - Investments
1,000,000 GBP2025-03-31
1,000,000 GBP2024-03-31
Cash at bank and in hand
3,452,452 GBP2025-03-31
2,640,808 GBP2024-03-31
Current Assets
9,651,320 GBP2025-03-31
9,201,187 GBP2024-03-31
Net Current Assets/Liabilities
6,518,459 GBP2025-03-31
5,810,718 GBP2024-03-31
Total Assets Less Current Liabilities
9,205,822 GBP2025-03-31
8,074,399 GBP2024-03-31
Net Assets/Liabilities
8,893,968 GBP2025-03-31
7,878,534 GBP2024-03-31
Equity
Called up share capital
3,202 GBP2025-03-31
3,202 GBP2024-03-31
3,202 GBP2023-03-31
Share premium
99,800 GBP2025-03-31
99,800 GBP2024-03-31
99,800 GBP2023-03-31
Revaluation reserve
834,739 GBP2025-03-31
834,739 GBP2024-03-31
834,739 GBP2023-03-31
Retained earnings (accumulated losses)
7,956,227 GBP2025-03-31
6,940,793 GBP2024-03-31
6,945,118 GBP2023-03-31
Equity
8,893,968 GBP2025-03-31
7,878,534 GBP2024-03-31
7,882,859 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,404,087 GBP2024-04-01 ~ 2025-03-31
1,806,787 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-233,505 GBP2024-04-01 ~ 2025-03-31
-196,127 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-233,505 GBP2024-04-01 ~ 2025-03-31
-196,127 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
3,826,103 GBP2024-04-01 ~ 2025-03-31
3,430,978 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
385,613 GBP2024-04-01 ~ 2025-03-31
372,482 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
282,944 GBP2024-04-01 ~ 2025-03-31
241,461 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
4,494,660 GBP2024-04-01 ~ 2025-03-31
4,044,921 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
842024-04-01 ~ 2025-03-31
842023-04-01 ~ 2024-03-31
Director Remuneration
418,680 GBP2024-04-01 ~ 2025-03-31
325,705 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
259,629 GBP2024-04-01 ~ 2025-03-31
194,675 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
13,900 GBP2024-04-01 ~ 2025-03-31
13,180 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
368,009 GBP2024-04-01 ~ 2025-03-31
443,346 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
469,521 GBP2024-04-01 ~ 2025-03-31
559,966 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
233,505 GBP2024-04-01 ~ 2025-03-31
196,127 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
18,572 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
18,571 GBP2024-03-31
Intangible Assets
Development expenditure
1 GBP2025-03-31
1 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,780,800 GBP2025-03-31
1,780,800 GBP2024-03-31
Plant and equipment
900,782 GBP2025-03-31
900,782 GBP2024-03-31
Land and buildings, Short leasehold
233,225 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
203,000 GBP2025-03-31
203,000 GBP2024-03-31
Plant and equipment
601,459 GBP2025-03-31
543,132 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
58,327 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
12,213 GBP2025-03-31
Property, Plant & Equipment
Land and buildings
1,577,800 GBP2025-03-31
1,577,800 GBP2024-03-31
Land and buildings, Short leasehold
221,012 GBP2025-03-31
Plant and equipment
299,323 GBP2025-03-31
357,650 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
318,100 GBP2025-03-31
313,150 GBP2024-03-31
Motor vehicles
1,179,865 GBP2025-03-31
881,777 GBP2024-03-31
Computers
216,082 GBP2025-03-31
216,082 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
4,628,854 GBP2025-03-31
4,097,072 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-194,253 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-194,253 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
312,471 GBP2025-03-31
311,647 GBP2024-03-31
Motor vehicles
596,267 GBP2025-03-31
555,050 GBP2024-03-31
Computers
216,082 GBP2025-03-31
216,082 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,941,492 GBP2025-03-31
1,833,392 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
824 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
192,746 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
259,629 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-151,529 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-151,529 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Furniture and fittings
5,629 GBP2025-03-31
1,503 GBP2024-03-31
Motor vehicles
583,598 GBP2025-03-31
326,727 GBP2024-03-31
Raw Materials
2,644,894 GBP2025-03-31
2,412,498 GBP2024-03-31
Value of work in progress
112,584 GBP2025-03-31
112,244 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,077,959 GBP2025-03-31
2,853,613 GBP2024-03-31
Other Debtors
Current
2,518 GBP2025-03-31
3,000 GBP2024-03-31
Prepayments/Accrued Income
Current
360,913 GBP2025-03-31
179,024 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
2,441,390 GBP2025-03-31
3,035,637 GBP2024-03-31
Trade Creditors/Trade Payables
Current
612,660 GBP2025-03-31
757,989 GBP2024-03-31
Corporation Tax Payable
Current
336,723 GBP2025-03-31
504,179 GBP2024-03-31
Other Taxation & Social Security Payable
Current
90,413 GBP2025-03-31
79,146 GBP2024-03-31
Other Creditors
Current
272,361 GBP2025-03-31
228,999 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
1,631,901 GBP2025-03-31
1,464,643 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
147,536 GBP2025-03-31
121,385 GBP2024-03-31
Between one and five year
597,113 GBP2025-03-31
462,023 GBP2024-03-31
More than five year
175,000 GBP2025-03-31
77,184 GBP2024-03-31
All periods
919,649 GBP2025-03-31
660,592 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
238,854 GBP2025-03-31
132,865 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
238,854 GBP2025-03-31
132,865 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
320,000 shares2025-03-31
Class 2 ordinary share
2 shares2025-03-31