25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
3142024-01-01 ~ 2024-12-31
3212023-01-01 ~ 2023-12-31
Turnover/Revenue
44,363,116 GBP2024-01-01 ~ 2024-12-31
46,508,688 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-25,131,598 GBP2024-01-01 ~ 2024-12-31
-26,904,248 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
19,231,518 GBP2024-01-01 ~ 2024-12-31
19,604,440 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-11,096,447 GBP2024-01-01 ~ 2024-12-31
-13,160,880 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,223,515 GBP2024-01-01 ~ 2024-12-31
-4,628,049 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,998,610 GBP2024-01-01 ~ 2024-12-31
1,975,725 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
506,655 GBP2024-01-01 ~ 2024-12-31
433,388 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,158,292 GBP2024-01-01 ~ 2024-12-31
3,083,736 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
55,554,576 GBP2024-12-31
52,683,522 GBP2023-12-31
50,058,509 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,871,054 GBP2024-01-01 ~ 2024-12-31
2,625,013 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
13,147,106 GBP2024-12-31
12,722,045 GBP2023-12-31
Investment Property
1,903,650 GBP2024-12-31
1,903,650 GBP2023-12-31
Fixed Assets
15,050,756 GBP2024-12-31
14,625,695 GBP2023-12-31
Total Inventories
15,451,881 GBP2024-12-31
16,277,232 GBP2023-12-31
Debtors
Current
8,760,242 GBP2024-12-31
7,070,801 GBP2023-12-31
Current assets - Investments
10,578,172 GBP2024-12-31
9,818,369 GBP2023-12-31
Cash at bank and in hand
12,284,795 GBP2024-12-31
14,835,568 GBP2023-12-31
Current Assets
47,075,090 GBP2024-12-31
48,001,970 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,797,452 GBP2024-12-31
-8,246,320 GBP2023-12-31
Net Current Assets/Liabilities
42,277,638 GBP2024-12-31
39,755,650 GBP2023-12-31
Total Assets Less Current Liabilities
57,328,394 GBP2024-12-31
54,381,345 GBP2023-12-31
Net Assets/Liabilities
55,754,576 GBP2024-12-31
52,883,522 GBP2023-12-31
Equity
Called up share capital
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Equity
55,754,576 GBP2024-12-31
52,883,522 GBP2023-12-31
Audit Fees/Expenses
46,000 GBP2024-01-01 ~ 2024-12-31
51,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
14,422,799 GBP2024-01-01 ~ 2024-12-31
16,158,511 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
982,175 GBP2024-01-01 ~ 2024-12-31
1,186,868 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
15,984,099 GBP2024-01-01 ~ 2024-12-31
17,792,885 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,728,213 GBP2024-01-01 ~ 2024-12-31
3,327,659 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
75,995 GBP2024-01-01 ~ 2024-12-31
441,228 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
789,573 GBP2024-01-01 ~ 2024-12-31
724,678 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
10,548,645 GBP2024-12-31
9,436,271 GBP2023-12-31
Plant and equipment
11,289,096 GBP2024-12-31
11,162,925 GBP2023-12-31
Motor vehicles
87,509 GBP2024-12-31
110,307 GBP2023-12-31
Furniture and fittings
1,342,390 GBP2024-12-31
1,287,080 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
23,267,640 GBP2024-12-31
21,996,583 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-159,803 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-22,798 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-182,601 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
9,274,538 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
1,006,904 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-145,253 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-15,655 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-160,908 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,275,799 GBP2024-12-31
Motor vehicles
63,742 GBP2024-12-31
Furniture and fittings
1,172,146 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,120,534 GBP2024-12-31
Property, Plant & Equipment
Buildings
7,939,798 GBP2024-12-31
6,978,804 GBP2023-12-31
Plant and equipment
5,013,297 GBP2024-12-31
5,519,461 GBP2023-12-31
Motor vehicles
23,767 GBP2024-12-31
37,535 GBP2023-12-31
Furniture and fittings
170,244 GBP2024-12-31
186,245 GBP2023-12-31
Raw materials and consumables
2,735,024 GBP2024-12-31
3,092,497 GBP2023-12-31
Value of work in progress
2,392,358 GBP2024-12-31
2,325,205 GBP2023-12-31
Finished Goods/Goods for Resale
10,324,499 GBP2024-12-31
10,859,530 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,399,222 GBP2024-12-31
5,530,677 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
162,303 GBP2024-12-31
120,174 GBP2023-12-31
Other Debtors
Current
1,862,274 GBP2024-12-31
1,041,515 GBP2023-12-31
Prepayments/Accrued Income
Current
336,443 GBP2024-12-31
378,435 GBP2023-12-31
Cash and Cash Equivalents
12,284,795 GBP2024-12-31
14,835,568 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,347,750 GBP2024-12-31
1,579,151 GBP2023-12-31
Amounts owed to group undertakings
Current
13,250 GBP2024-12-31
459,361 GBP2023-12-31
Taxation/Social Security Payable
Current
426,296 GBP2024-12-31
464,556 GBP2023-12-31
Other Creditors
Current
1,530,900 GBP2024-12-31
1,843,915 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,479,256 GBP2024-12-31
3,899,337 GBP2023-12-31
Creditors
Current
4,797,452 GBP2024-12-31
8,246,320 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,573,818 GBP2024-12-31
-1,497,823 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-75,995 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,208,018 GBP2024-12-31
-1,302,214 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
800,000 shares2024-12-31
800,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.252024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
810,654 GBP2024-12-31
990,457 GBP2023-12-31
Between one and five year
1,396,934 GBP2024-12-31
1,673,168 GBP2023-12-31
More than five year
415,345 GBP2024-12-31
693,255 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,622,933 GBP2024-12-31
3,356,880 GBP2023-12-31