25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-6,269,280 GBP2024-04-01 ~ 2025-03-31
-7,028,103 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-3,264,173 GBP2024-04-01 ~ 2025-03-31
-3,330,554 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
12,076 GBP2024-04-01 ~ 2025-03-31
39,762 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
504,766 GBP2024-04-01 ~ 2025-03-31
961,316 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
725,787 GBP2024-04-01 ~ 2025-03-31
974,432 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
591,959 GBP2025-03-31
698,301 GBP2024-03-31
Fixed Assets - Investments
1,745,153 GBP2025-03-31
250,000 GBP2024-03-31
Fixed Assets
2,337,112 GBP2025-03-31
948,301 GBP2024-03-31
Debtors
7,723,863 GBP2025-03-31
4,776,558 GBP2024-03-31
Cash at bank and in hand
472,229 GBP2025-03-31
2,458,810 GBP2024-03-31
Current Assets
8,937,760 GBP2025-03-31
7,899,609 GBP2024-03-31
Creditors
Amounts falling due within one year
-5,017,860 GBP2025-03-31
-3,181,039 GBP2024-03-31
Net Current Assets/Liabilities
3,919,900 GBP2025-03-31
4,718,570 GBP2024-03-31
Total Assets Less Current Liabilities
6,257,012 GBP2025-03-31
5,666,871 GBP2024-03-31
Creditors
Amounts falling due after one year
-60,154 GBP2025-03-31
-165,305 GBP2024-03-31
Net Assets/Liabilities
6,070,986 GBP2025-03-31
5,345,199 GBP2024-03-31
Equity
Called up share capital
2,000 GBP2025-03-31
2,000 GBP2024-03-31
2,000 GBP2023-03-31
Retained earnings (accumulated losses)
6,068,986 GBP2025-03-31
5,343,199 GBP2024-03-31
4,668,767 GBP2023-03-31
Equity
6,070,986 GBP2025-03-31
5,345,199 GBP2024-03-31
4,670,767 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
725,787 GBP2024-04-01 ~ 2025-03-31
974,432 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
18,943 GBP2024-04-01 ~ 2025-03-31
17,325 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
682024-04-01 ~ 2025-03-31
712023-04-01 ~ 2024-03-31
Wages/Salaries
2,092,000 GBP2024-04-01 ~ 2025-03-31
2,276,243 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,034 GBP2024-04-01 ~ 2025-03-31
56,613 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,371,948 GBP2024-04-01 ~ 2025-03-31
2,560,097 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-30,495 GBP2024-04-01 ~ 2025-03-31
-15,091 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,779,924 GBP2025-03-31
1,761,074 GBP2024-03-31
Furniture and fittings
671,404 GBP2025-03-31
671,404 GBP2024-03-31
Motor vehicles
81,869 GBP2025-03-31
81,869 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
3,018,207 GBP2025-03-31
2,987,881 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,317,830 GBP2025-03-31
1,243,085 GBP2024-03-31
Furniture and fittings
598,487 GBP2025-03-31
583,276 GBP2024-03-31
Motor vehicles
80,978 GBP2025-03-31
75,617 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,426,248 GBP2025-03-31
2,289,580 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
74,745 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
15,211 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
5,361 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
136,668 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
462,094 GBP2025-03-31
517,989 GBP2024-03-31
Furniture and fittings
72,917 GBP2025-03-31
88,128 GBP2024-03-31
Motor vehicles
891 GBP2025-03-31
6,252 GBP2024-03-31
Finished Goods/Goods for Resale
559,439 GBP2025-03-31
465,540 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,508,968 GBP2025-03-31
1,302,856 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
182,184 GBP2025-03-31
0 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,788,932 GBP2025-03-31
456,600 GBP2024-03-31
Other Debtors
Current
2,940,466 GBP2025-03-31
2,795,426 GBP2024-03-31
Prepayments/Accrued Income
Current
303,313 GBP2025-03-31
221,676 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
1,233,399 GBP2025-03-31
93,746 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
19,657 GBP2025-03-31
17,962 GBP2024-03-31
Other Remaining Borrowings
Current
361,553 GBP2025-03-31
0 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,158,040 GBP2025-03-31
798,980 GBP2024-03-31
Corporation Tax Payable
Current
0 GBP2025-03-31
8,594 GBP2024-03-31
Other Taxation & Social Security Payable
Current
638,258 GBP2025-03-31
430,817 GBP2024-03-31
Other Creditors
Current
434,793 GBP2025-03-31
336,715 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
1,172,160 GBP2025-03-31
1,494,225 GBP2024-03-31
Creditors
Current
5,017,860 GBP2025-03-31
3,181,039 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
11,125 GBP2025-03-31
94,170 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
49,029 GBP2025-03-31
71,135 GBP2024-03-31
Creditors
Non-current
60,154 GBP2025-03-31
165,305 GBP2024-03-31
Bank Borrowings
1,244,524 GBP2025-03-31
187,916 GBP2024-03-31
Total Borrowings
1,606,077 GBP2025-03-31
187,916 GBP2024-03-31
Current
1,594,952 GBP2025-03-31
93,746 GBP2024-03-31
Non-current
11,125 GBP2025-03-31
94,170 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
19,844 GBP2025-03-31
17,962 GBP2024-03-31
Minimum gross finance lease payments owing
68,686 GBP2025-03-31
89,097 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2025-03-31
2,000 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
562,000 GBP2025-03-31
562,000 GBP2024-03-31
Between two and five year
1,248,000 GBP2025-03-31
1,498,000 GBP2024-03-31
More than five year
1,820,000 GBP2025-03-31
2,132,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,630,000 GBP2025-03-31
4,192,000 GBP2024-03-31