25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
4552023-01-01 ~ 2023-12-31
4582022-01-01 ~ 2022-12-31
Turnover/Revenue
53,749,477 GBP2023-01-01 ~ 2023-12-31
52,870,243 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-41,969,932 GBP2023-01-01 ~ 2023-12-31
-41,730,288 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
11,779,545 GBP2023-01-01 ~ 2023-12-31
11,139,955 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,958,825 GBP2023-01-01 ~ 2023-12-31
-2,573,466 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,799,760 GBP2023-01-01 ~ 2023-12-31
-5,591,875 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,053,036 GBP2023-01-01 ~ 2023-12-31
3,028,590 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-18,464 GBP2023-01-01 ~ 2023-12-31
-4,855 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,034,572 GBP2023-01-01 ~ 2023-12-31
3,023,735 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
20,804,865 GBP2023-12-31
19,703,940 GBP2022-12-31
20,546,277 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,315,290 GBP2023-01-01 ~ 2023-12-31
2,371,698 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,214,365 GBP2023-01-01 ~ 2023-12-31
-3,214,035 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
12,605,212 GBP2023-12-31
12,989,782 GBP2022-12-31
Total Inventories
5,209,542 GBP2023-12-31
7,137,189 GBP2022-12-31
Debtors
Current
10,770,064 GBP2023-12-31
9,477,146 GBP2022-12-31
Cash at bank and in hand
4,762,629 GBP2023-12-31
1,885,189 GBP2022-12-31
Current Assets
20,742,235 GBP2023-12-31
18,499,524 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,078,164 GBP2023-12-31
-9,185,365 GBP2022-12-31
Net Current Assets/Liabilities
10,664,071 GBP2023-12-31
9,314,159 GBP2022-12-31
Total Assets Less Current Liabilities
23,269,283 GBP2023-12-31
22,303,941 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-195,283 GBP2023-12-31
-273,422 GBP2022-12-31
Net Assets/Liabilities
22,304,865 GBP2023-12-31
21,203,940 GBP2022-12-31
Equity
Called up share capital
1,500,000 GBP2023-12-31
1,500,000 GBP2022-12-31
Equity
22,304,865 GBP2023-12-31
21,203,940 GBP2022-12-31
Profit/Loss
2,315,290 GBP2023-01-01 ~ 2023-12-31
2,371,698 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
687,578 GBP2023-01-01 ~ 2023-12-31
663,786 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
4,762,629 GBP2023-12-31
1,885,189 GBP2022-12-31
7,212,573 GBP2022-01-01
Audit Fees/Expenses
33,650 GBP2023-01-01 ~ 2023-12-31
27,745 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
15,701,049 GBP2023-01-01 ~ 2023-12-31
14,894,265 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,469,485 GBP2023-01-01 ~ 2023-12-31
1,414,263 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
17,719,281 GBP2023-01-01 ~ 2023-12-31
16,783,515 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
610,015 GBP2023-01-01 ~ 2023-12-31
962,472 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-56,321 GBP2023-01-01 ~ 2023-12-31
371,873 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
713,748 GBP2023-01-01 ~ 2023-12-31
574,510 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
13,240,547 GBP2023-12-31
13,240,547 GBP2022-12-31
Plant and equipment
10,305,169 GBP2023-12-31
10,218,799 GBP2022-12-31
Motor vehicles
1,753,906 GBP2023-12-31
1,659,863 GBP2022-12-31
Furniture and fittings
3,394,642 GBP2023-12-31
3,383,040 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
28,694,264 GBP2023-12-31
28,502,249 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-174,428 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-174,428 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,860,094 GBP2022-12-31
Motor vehicles
1,058,380 GBP2022-12-31
Furniture and fittings
1,827,183 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
15,512,467 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
266,779 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
163,285 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
107,544 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
637,808 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
49,770 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
49,770 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-110,993 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-110,993 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,176,643 GBP2023-12-31
Motor vehicles
1,110,672 GBP2023-12-31
Furniture and fittings
1,934,727 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,089,052 GBP2023-12-31
Property, Plant & Equipment
Buildings
8,373,537 GBP2023-12-31
8,473,737 GBP2022-12-31
Plant and equipment
2,128,526 GBP2023-12-31
2,358,705 GBP2022-12-31
Motor vehicles
643,234 GBP2023-12-31
601,483 GBP2022-12-31
Furniture and fittings
1,459,915 GBP2023-12-31
1,555,857 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
474,198 GBP2023-12-31
523,968 GBP2022-12-31
Raw materials and consumables
1,417,515 GBP2023-12-31
1,790,178 GBP2022-12-31
Value of work in progress
791,079 GBP2023-12-31
1,353,315 GBP2022-12-31
Finished Goods/Goods for Resale
3,000,948 GBP2023-12-31
3,993,696 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
9,221,945 GBP2023-12-31
8,239,710 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
304,771 GBP2023-12-31
359,332 GBP2022-12-31
Other Debtors
Current
844,190 GBP2023-12-31
485,069 GBP2022-12-31
Prepayments/Accrued Income
Current
399,158 GBP2023-12-31
393,035 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,667,610 GBP2023-12-31
6,077,798 GBP2022-12-31
Amounts owed to group undertakings
Current
872,079 GBP2023-12-31
757,065 GBP2022-12-31
Taxation/Social Security Payable
Current
1,142,685 GBP2023-12-31
869,250 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
80,026 GBP2023-12-31
80,026 GBP2022-12-31
Other Creditors
Current
99,918 GBP2023-12-31
86,641 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,215,846 GBP2023-12-31
1,314,585 GBP2022-12-31
Creditors
Current
10,078,164 GBP2023-12-31
9,185,365 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
195,283 GBP2023-12-31
273,422 GBP2022-12-31
Creditors
Non-current
195,283 GBP2023-12-31
273,422 GBP2022-12-31
Minimum gross finance lease payments owing
275,309 GBP2023-12-31
353,448 GBP2022-12-31
Net Deferred Tax Liability/Asset
-669,254 GBP2023-12-31
-725,575 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
56,321 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-750,645 GBP2023-12-31
-792,484 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500,000 shares2023-12-31
1,500,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
118,480 GBP2023-12-31
129,892 GBP2022-12-31
Between one and five year
110,938 GBP2023-12-31
210,355 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
229,418 GBP2023-12-31
340,247 GBP2022-12-31