25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
3212023-01-01 ~ 2023-12-31
3202022-01-01 ~ 2022-12-31
Turnover/Revenue
46,508,688 GBP2023-01-01 ~ 2023-12-31
45,598,032 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-26,904,248 GBP2023-01-01 ~ 2023-12-31
-26,166,834 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
19,604,440 GBP2023-01-01 ~ 2023-12-31
19,431,198 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-13,160,880 GBP2023-01-01 ~ 2023-12-31
-11,842,458 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,628,049 GBP2023-01-01 ~ 2023-12-31
-3,940,660 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,975,725 GBP2023-01-01 ~ 2023-12-31
3,700,639 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
433,388 GBP2023-01-01 ~ 2023-12-31
109,221 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,083,736 GBP2023-01-01 ~ 2023-12-31
3,092,459 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
52,683,522 GBP2023-12-31
50,058,509 GBP2022-12-31
47,819,980 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,625,013 GBP2023-01-01 ~ 2023-12-31
2,238,529 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
12,722,045 GBP2023-12-31
13,669,253 GBP2022-12-31
Investment Property
1,903,650 GBP2023-12-31
1,776,740 GBP2022-12-31
Fixed Assets
14,625,695 GBP2023-12-31
15,445,993 GBP2022-12-31
Total Inventories
16,277,232 GBP2023-12-31
13,056,108 GBP2022-12-31
Debtors
Current
7,070,801 GBP2023-12-31
9,168,863 GBP2022-12-31
Current assets - Investments
9,818,369 GBP2023-12-31
9,140,843 GBP2022-12-31
Cash at bank and in hand
14,835,568 GBP2023-12-31
10,802,312 GBP2022-12-31
Current Assets
48,001,970 GBP2023-12-31
42,168,126 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,246,320 GBP2023-12-31
-6,299,015 GBP2022-12-31
Net Current Assets/Liabilities
39,755,650 GBP2023-12-31
35,869,111 GBP2022-12-31
Total Assets Less Current Liabilities
54,381,345 GBP2023-12-31
51,315,104 GBP2022-12-31
Net Assets/Liabilities
52,883,522 GBP2023-12-31
50,258,509 GBP2022-12-31
Equity
Called up share capital
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Equity
52,883,522 GBP2023-12-31
50,258,509 GBP2022-12-31
Audit Fees/Expenses
51,000 GBP2023-01-01 ~ 2023-12-31
40,200 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
16,181,758 GBP2023-01-01 ~ 2023-12-31
14,759,418 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,186,868 GBP2023-01-01 ~ 2023-12-31
1,114,537 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
17,816,132 GBP2023-01-01 ~ 2023-12-31
16,288,692 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
3,327,659 GBP2023-01-01 ~ 2023-12-31
2,596,538 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
441,228 GBP2023-01-01 ~ 2023-12-31
306,295 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
724,678 GBP2023-01-01 ~ 2023-12-31
587,567 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
9,436,271 GBP2023-12-31
11,216,772 GBP2022-12-31
Plant and equipment
11,162,925 GBP2023-12-31
9,738,621 GBP2022-12-31
Motor vehicles
110,307 GBP2023-12-31
110,307 GBP2022-12-31
Furniture and fittings
1,287,080 GBP2023-12-31
1,230,415 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
21,996,583 GBP2023-12-31
22,296,115 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-345,722 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-2,556,377 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,222,690 GBP2022-12-31
Motor vehicles
64,086 GBP2022-12-31
Furniture and fittings
1,031,479 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,626,862 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
756,201 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
8,686 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
69,356 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
983,103 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-335,427 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-335,427 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,643,464 GBP2023-12-31
Motor vehicles
72,772 GBP2023-12-31
Furniture and fittings
1,100,835 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,274,538 GBP2023-12-31
Property, Plant & Equipment
Buildings
6,978,804 GBP2023-12-31
8,908,165 GBP2022-12-31
Plant and equipment
5,519,461 GBP2023-12-31
4,515,931 GBP2022-12-31
Motor vehicles
37,535 GBP2023-12-31
46,221 GBP2022-12-31
Furniture and fittings
186,245 GBP2023-12-31
198,936 GBP2022-12-31
Raw materials and consumables
3,092,497 GBP2023-12-31
2,848,966 GBP2022-12-31
Value of work in progress
2,325,205 GBP2023-12-31
2,165,968 GBP2022-12-31
Finished Goods/Goods for Resale
10,859,530 GBP2023-12-31
8,041,174 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,530,677 GBP2023-12-31
7,964,004 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
120,174 GBP2023-12-31
146,259 GBP2022-12-31
Other Debtors
Current
1,041,515 GBP2023-12-31
723,369 GBP2022-12-31
Prepayments/Accrued Income
Current
378,435 GBP2023-12-31
335,231 GBP2022-12-31
Cash and Cash Equivalents
14,835,568 GBP2023-12-31
10,802,312 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,579,151 GBP2023-12-31
2,394,717 GBP2022-12-31
Amounts owed to group undertakings
Current
459,361 GBP2023-12-31
348,535 GBP2022-12-31
Corporation Tax Payable
Current
741 GBP2022-12-31
Taxation/Social Security Payable
Current
464,556 GBP2023-12-31
427,413 GBP2022-12-31
Other Creditors
Current
1,843,915 GBP2023-12-31
2,064,535 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,899,337 GBP2023-12-31
1,063,074 GBP2022-12-31
Creditors
Current
8,246,320 GBP2023-12-31
6,299,015 GBP2022-12-31
Net Deferred Tax Liability/Asset
-1,497,823 GBP2023-12-31
-1,056,595 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-441,228 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,302,214 GBP2023-12-31
-932,029 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
800,000 shares2023-12-31
800,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.252023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
990,457 GBP2023-12-31
764,942 GBP2022-12-31
Between one and five year
1,673,168 GBP2023-12-31
1,784,384 GBP2022-12-31
More than five year
693,255 GBP2023-12-31
970,025 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,356,880 GBP2023-12-31
3,519,351 GBP2022-12-31