25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
932023-09-01 ~ 2024-08-31
962022-09-01 ~ 2023-08-31
Turnover/Revenue
11,829,551 GBP2023-09-01 ~ 2024-08-31
12,387,371 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
-7,178,013 GBP2023-09-01 ~ 2024-08-31
-7,263,089 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
4,651,538 GBP2023-09-01 ~ 2024-08-31
5,124,282 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
-2,244,999 GBP2023-09-01 ~ 2024-08-31
-2,572,642 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
2,406,539 GBP2023-09-01 ~ 2024-08-31
2,551,640 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
38,614 GBP2023-09-01 ~ 2024-08-31
39,075 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
2,445,153 GBP2023-09-01 ~ 2024-08-31
2,586,611 GBP2022-09-01 ~ 2023-08-31
Equity
Retained earnings (accumulated losses)
4,147,534 GBP2024-08-31
7,576,337 GBP2023-08-31
5,806,345 GBP2022-09-01
Profit/Loss
Retained earnings (accumulated losses)
1,821,197 GBP2023-09-01 ~ 2024-08-31
1,989,815 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-5,250,000 GBP2023-09-01 ~ 2024-08-31
-219,823 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
1,487,259 GBP2024-08-31
1,306,885 GBP2023-08-31
Fixed Assets
1,487,259 GBP2024-08-31
1,306,885 GBP2023-08-31
Total Inventories
921,123 GBP2024-08-31
1,128,635 GBP2023-08-31
Debtors
2,950,940 GBP2024-08-31
2,640,139 GBP2023-08-31
Cash at bank and in hand
2,108,694 GBP2024-08-31
5,235,958 GBP2023-08-31
Current Assets
5,980,757 GBP2024-08-31
9,004,732 GBP2023-08-31
Creditors
Current, Amounts falling due within one year
-1,862,106 GBP2024-08-31
Net Current Assets/Liabilities
4,118,651 GBP2024-08-31
7,424,569 GBP2023-08-31
Total Assets Less Current Liabilities
5,605,910 GBP2024-08-31
8,731,454 GBP2023-08-31
Net Assets/Liabilities
4,197,534 GBP2024-08-31
7,626,337 GBP2023-08-31
Equity
Called up share capital
50,000 GBP2024-08-31
50,000 GBP2023-08-31
Equity
4,197,534 GBP2024-08-31
7,626,337 GBP2023-08-31
Profit/Loss
1,821,197 GBP2023-09-01 ~ 2024-08-31
1,989,815 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
326,268 GBP2023-09-01 ~ 2024-08-31
215,676 GBP2022-09-01 ~ 2023-08-31
Cash and Cash Equivalents
2,108,694 GBP2024-08-31
5,235,958 GBP2023-08-31
4,771,926 GBP2022-09-01
Audit Fees/Expenses
17,425 GBP2023-09-01 ~ 2024-08-31
13,750 GBP2022-09-01 ~ 2023-08-31
Wages/Salaries
4,311,136 GBP2023-09-01 ~ 2024-08-31
4,518,139 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
477,079 GBP2023-09-01 ~ 2024-08-31
521,599 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
4,929,876 GBP2023-09-01 ~ 2024-08-31
5,296,217 GBP2022-09-01 ~ 2023-08-31
Director Remuneration
549,839 GBP2023-09-01 ~ 2024-08-31
374,699 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-51,241 GBP2023-09-01 ~ 2024-08-31
217,830 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
611,288 GBP2023-09-01 ~ 2024-08-31
556,121 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,459,922 GBP2024-08-31
3,447,107 GBP2023-08-31
Motor vehicles
607,992 GBP2024-08-31
540,113 GBP2023-08-31
Furniture and fittings
113,970 GBP2024-08-31
113,970 GBP2023-08-31
Computers
108,374 GBP2024-08-31
82,774 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
5,506,752 GBP2024-08-31
5,045,958 GBP2023-08-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-24,167 GBP2023-09-01 ~ 2024-08-31
Computers
-23,150 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals
-47,317 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,504,024 GBP2023-08-31
Motor vehicles
193,176 GBP2023-08-31
Furniture and fittings
111,604 GBP2023-08-31
Computers
68,275 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,739,073 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
126,084 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings, Owned/Freehold
842 GBP2023-09-01 ~ 2024-08-31
Owned/Freehold
326,268 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-22,698 GBP2023-09-01 ~ 2024-08-31
Computers
-23,150 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-45,848 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,689,269 GBP2024-08-31
Motor vehicles
296,562 GBP2024-08-31
Furniture and fittings
112,446 GBP2024-08-31
Computers
59,222 GBP2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,019,493 GBP2024-08-31
Property, Plant & Equipment
Plant and equipment
770,653 GBP2024-08-31
943,083 GBP2023-08-31
Motor vehicles
311,430 GBP2024-08-31
346,937 GBP2023-08-31
Furniture and fittings
1,524 GBP2024-08-31
2,366 GBP2023-08-31
Computers
49,152 GBP2024-08-31
14,499 GBP2023-08-31
Raw materials and consumables
129,016 GBP2024-08-31
181,787 GBP2023-08-31
Value of work in progress
274,674 GBP2024-08-31
587,487 GBP2023-08-31
Finished Goods/Goods for Resale
517,433 GBP2024-08-31
359,361 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
1,861,823 GBP2024-08-31
1,537,751 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
38,071 GBP2024-08-31
Other Debtors
Current
700 GBP2024-08-31
800 GBP2023-08-31
Prepayments/Accrued Income
Current
529,926 GBP2024-08-31
501,588 GBP2023-08-31
Debtors
Current
2,950,940 GBP2024-08-31
2,640,139 GBP2023-08-31
Trade Creditors/Trade Payables
Current
431,848 GBP2024-08-31
587,937 GBP2023-08-31
Corporation Tax Payable
Current
673,680 GBP2024-08-31
381,753 GBP2023-08-31
Taxation/Social Security Payable
Current
595,780 GBP2024-08-31
449,974 GBP2023-08-31
Other Creditors
Current
2,031 GBP2024-08-31
1,732 GBP2023-08-31
Accrued Liabilities/Deferred Income
Current
158,767 GBP2024-08-31
158,767 GBP2023-08-31
Creditors
Current
1,862,106 GBP2024-08-31
1,580,163 GBP2023-08-31
Net Deferred Tax Liability/Asset
-208,376 GBP2024-08-31
-259,617 GBP2023-08-31
-41,787 GBP2022-09-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
51,241 GBP2023-09-01 ~ 2024-08-31
-217,830 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
-208,376 GBP2024-08-31
-259,617 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-08-31
50,000 shares2023-08-31
Par Value of Share
Class 1 ordinary share
1.002023-09-01 ~ 2024-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
506,247 GBP2024-08-31
506,247 GBP2023-08-31
Between one and five year
2,024,988 GBP2024-08-31
2,024,988 GBP2023-08-31
More than five year
590,622 GBP2024-08-31
1,096,869 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,121,857 GBP2024-08-31
3,628,104 GBP2023-08-31