25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
4392024-01-01 ~ 2024-12-31
4552023-01-01 ~ 2023-12-31
Turnover/Revenue
51,649,539 GBP2024-01-01 ~ 2024-12-31
53,749,477 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-39,316,994 GBP2024-01-01 ~ 2024-12-31
-41,969,932 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,332,545 GBP2024-01-01 ~ 2024-12-31
11,779,545 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-3,091,507 GBP2024-01-01 ~ 2024-12-31
-2,958,825 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,460,029 GBP2024-01-01 ~ 2024-12-31
-5,799,760 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,782,464 GBP2024-01-01 ~ 2024-12-31
3,053,036 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
56,134 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-16,122 GBP2024-01-01 ~ 2024-12-31
-18,464 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,822,476 GBP2024-01-01 ~ 2024-12-31
3,034,572 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
21,873,913 GBP2024-12-31
20,804,865 GBP2023-12-31
19,703,940 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,194,479 GBP2024-01-01 ~ 2024-12-31
2,315,290 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,125,431 GBP2024-01-01 ~ 2024-12-31
-1,214,365 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
12,837,910 GBP2024-12-31
12,605,212 GBP2023-12-31
Total Inventories
3,866,300 GBP2024-12-31
5,209,542 GBP2023-12-31
Debtors
Current
9,088,546 GBP2024-12-31
10,770,064 GBP2023-12-31
Cash at bank and in hand
6,351,753 GBP2024-12-31
4,762,629 GBP2023-12-31
Current Assets
19,306,599 GBP2024-12-31
20,742,235 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-10,078,164 GBP2023-12-31
Net Current Assets/Liabilities
11,475,872 GBP2024-12-31
10,664,071 GBP2023-12-31
Total Assets Less Current Liabilities
24,313,782 GBP2024-12-31
23,269,283 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-116,516 GBP2024-12-31
-195,283 GBP2023-12-31
Net Assets/Liabilities
23,373,913 GBP2024-12-31
22,304,865 GBP2023-12-31
Equity
Called up share capital
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
Equity
23,373,913 GBP2024-12-31
22,304,865 GBP2023-12-31
Profit/Loss
2,194,479 GBP2024-01-01 ~ 2024-12-31
2,315,290 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
644,246 GBP2024-01-01 ~ 2024-12-31
687,578 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
6,351,753 GBP2024-12-31
4,762,629 GBP2023-12-31
1,885,189 GBP2023-01-01
Audit Fees/Expenses
33,650 GBP2024-01-01 ~ 2024-12-31
33,650 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
15,479,488 GBP2024-01-01 ~ 2024-12-31
15,701,049 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,511,631 GBP2024-01-01 ~ 2024-12-31
1,469,485 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
17,539,895 GBP2024-01-01 ~ 2024-12-31
17,719,281 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
706,280 GBP2024-01-01 ~ 2024-12-31
610,015 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
59,878 GBP2024-01-01 ~ 2024-12-31
-56,321 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
705,619 GBP2024-01-01 ~ 2024-12-31
713,748 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
13,313,220 GBP2024-12-31
13,240,547 GBP2023-12-31
Plant and equipment
10,531,222 GBP2024-12-31
10,305,169 GBP2023-12-31
Motor vehicles
2,134,505 GBP2024-12-31
1,753,906 GBP2023-12-31
Furniture and fittings
3,477,658 GBP2024-12-31
3,394,642 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
29,456,605 GBP2024-12-31
28,694,264 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-166,867 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-166,867 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
16,089,052 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
240,986 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
183,188 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
594,476 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
49,770 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
49,770 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-114,603 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-114,603 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,467,399 GBP2024-12-31
Motor vehicles
1,179,257 GBP2024-12-31
Furniture and fittings
2,033,522 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,618,695 GBP2024-12-31
Property, Plant & Equipment
Buildings
8,374,703 GBP2024-12-31
8,373,537 GBP2023-12-31
Plant and equipment
2,063,823 GBP2024-12-31
2,128,526 GBP2023-12-31
Motor vehicles
955,248 GBP2024-12-31
643,234 GBP2023-12-31
Furniture and fittings
1,444,136 GBP2024-12-31
1,459,915 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
424,428 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
474,198 GBP2023-12-31
Raw materials and consumables
1,455,527 GBP2024-12-31
1,417,515 GBP2023-12-31
Value of work in progress
533,992 GBP2024-12-31
791,079 GBP2023-12-31
Finished Goods/Goods for Resale
1,876,781 GBP2024-12-31
3,000,948 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
7,746,750 GBP2024-12-31
9,221,945 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
299,896 GBP2024-12-31
304,771 GBP2023-12-31
Other Debtors
Current
599,744 GBP2024-12-31
844,190 GBP2023-12-31
Prepayments/Accrued Income
Current
442,156 GBP2024-12-31
399,158 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,559,926 GBP2024-12-31
5,667,610 GBP2023-12-31
Amounts owed to group undertakings
Current
799,247 GBP2024-12-31
872,079 GBP2023-12-31
Taxation/Social Security Payable
Current
713,528 GBP2024-12-31
1,142,685 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
80,026 GBP2024-12-31
80,026 GBP2023-12-31
Other Creditors
Current
102,930 GBP2024-12-31
99,918 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,575,070 GBP2024-12-31
2,215,846 GBP2023-12-31
Creditors
Current
7,830,727 GBP2024-12-31
10,078,164 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
116,516 GBP2024-12-31
195,283 GBP2023-12-31
Minimum gross finance lease payments owing
196,542 GBP2024-12-31
275,309 GBP2023-12-31
Net Deferred Tax Liability/Asset
729,132 GBP2024-12-31
669,254 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
59,878 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
834,482 GBP2024-12-31
750,645 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500,000 shares2024-12-31
1,500,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
117,641 GBP2024-12-31
118,480 GBP2023-12-31
Between one and five year
507,081 GBP2024-12-31
110,938 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
624,722 GBP2024-12-31
229,418 GBP2023-12-31