25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Turnover/Revenue
14,165,481 GBP2022-09-01 ~ 2023-08-31
16,434,983 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-12,140,165 GBP2022-09-01 ~ 2023-08-31
-13,883,346 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
2,025,316 GBP2022-09-01 ~ 2023-08-31
2,551,637 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
-61,669 GBP2022-09-01 ~ 2023-08-31
-70,911 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-1,955,157 GBP2022-09-01 ~ 2023-08-31
-1,950,767 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
29,722 GBP2022-09-01 ~ 2023-08-31
6,619 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
5,429 GBP2022-09-01 ~ 2023-08-31
542,457 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
-16,472 GBP2022-09-01 ~ 2023-08-31
240,616 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
-11,717 GBP2022-09-01 ~ 2023-08-31
105,459 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
8,508,089 GBP2023-08-31
8,934,050 GBP2022-08-31
Debtors
Current
5,018,622 GBP2023-08-31
4,543,820 GBP2022-08-31
Cash at bank and in hand
1,887,508 GBP2023-08-31
2,698,454 GBP2022-08-31
Current Assets
8,399,810 GBP2023-08-31
8,561,770 GBP2022-08-31
Net Current Assets/Liabilities
5,508,647 GBP2023-08-31
6,082,672 GBP2022-08-31
Total Assets Less Current Liabilities
14,016,736 GBP2023-08-31
15,016,722 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-263,811 GBP2023-08-31
-678,427 GBP2022-08-31
Net Assets/Liabilities
12,087,872 GBP2023-08-31
12,599,589 GBP2022-08-31
Equity
Called up share capital
100,000 GBP2023-08-31
100,000 GBP2022-08-31
100,000 GBP2021-08-31
Revaluation reserve
1,729,040 GBP2023-08-31
1,743,303 GBP2022-08-31
1,901,128 GBP2021-08-31
Retained earnings (accumulated losses)
10,258,832 GBP2023-08-31
10,756,286 GBP2022-08-31
10,993,002 GBP2021-08-31
Equity
12,087,872 GBP2023-08-31
12,599,589 GBP2022-08-31
12,994,130 GBP2021-08-31
Profit/Loss
Retained earnings (accumulated losses)
-16,472 GBP2022-09-01 ~ 2023-08-31
240,616 GBP2021-09-01 ~ 2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,546 GBP2022-09-01 ~ 2023-08-31
263,284 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-09-01 ~ 2023-08-31
-500,000 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
-500,000 GBP2022-09-01 ~ 2023-08-31
-500,000 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
597,087 GBP2022-09-01 ~ 2023-08-31
591,446 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
5,834,758 GBP2022-09-01 ~ 2023-08-31
5,385,545 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
594,385 GBP2022-09-01 ~ 2023-08-31
548,016 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
6,695,669 GBP2022-09-01 ~ 2023-08-31
6,243,423 GBP2021-09-01 ~ 2022-08-31
Average number of employees in administration and support functions
772022-09-01 ~ 2023-08-31
792021-09-01 ~ 2022-08-31
Average Number of Employees
1642022-09-01 ~ 2023-08-31
1742021-09-01 ~ 2022-08-31
Director Remuneration
324,006 GBP2022-09-01 ~ 2023-08-31
232,934 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
19,246 GBP2022-09-01 ~ 2023-08-31
16,000 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-68,899 GBP2022-09-01 ~ 2023-08-31
396,206 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
1,357 GBP2022-09-01 ~ 2023-08-31
103,067 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,088,706 GBP2023-08-31
1,157,605 GBP2022-08-31
Deferred Tax Liabilities
1,665,053 GBP2023-08-31
1,738,706 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,449,468 GBP2023-08-31
4,447,184 GBP2022-08-31
Motor vehicles
122,799 GBP2023-08-31
122,799 GBP2022-08-31
Other
11,707,137 GBP2023-08-31
11,544,910 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
16,279,404 GBP2023-08-31
16,114,893 GBP2022-08-31
Property, Plant & Equipment - Disposals
Other
-13,750 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Disposals
-13,750 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
658,122 GBP2023-08-31
590,540 GBP2022-08-31
Motor vehicles
114,961 GBP2023-08-31
100,194 GBP2022-08-31
Other
6,998,232 GBP2023-08-31
6,490,109 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,771,315 GBP2023-08-31
7,180,843 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
67,582 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
14,767 GBP2022-09-01 ~ 2023-08-31
Other
514,738 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
597,087 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-6,615 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,615 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Land and buildings
3,791,346 GBP2023-08-31
3,856,644 GBP2022-08-31
Motor vehicles
7,838 GBP2023-08-31
22,605 GBP2022-08-31
Other
4,708,905 GBP2023-08-31
5,054,801 GBP2022-08-31
Raw materials and consumables
146,828 GBP2023-08-31
146,159 GBP2022-08-31
Value of work in progress
1,617,444 GBP2023-08-31
1,426,590 GBP2022-08-31
Other types of inventories not specified separately
-270,592 GBP2023-08-31
-253,253 GBP2022-08-31
Trade Debtors/Trade Receivables
2,833,289 GBP2023-08-31
2,214,820 GBP2022-08-31
Other Debtors
1,261,679 GBP2023-08-31
1,254,730 GBP2022-08-31
Prepayments
514,886 GBP2023-08-31
396,217 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
5,018,622 GBP2023-08-31
4,543,820 GBP2022-08-31
Total Borrowings
Current, Amounts falling due within one year
445,405 GBP2023-08-31
544,057 GBP2022-08-31
Non-current, Amounts falling due after one year
263,811 GBP2023-08-31
678,427 GBP2022-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,665,053 GBP2023-08-31
1,738,706 GBP2022-08-31
Par Value of Share
Class 1 ordinary share
12022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-08-31
100,000 shares2022-08-31
Bank Borrowings
Current
7,687 GBP2022-08-31
Other Remaining Borrowings
Current
1,116 GBP2022-08-31
Total Borrowings
Current
445,405 GBP2023-08-31
544,057 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
553,669 GBP2023-08-31
552,112 GBP2022-08-31
Minimum gross finance lease payments owing
769,713 GBP2023-08-31
1,309,838 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
12,723 GBP2023-08-31
24,136 GBP2022-08-31
Between two and five year
629 GBP2023-08-31
13,352 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
13,352 GBP2023-08-31
37,488 GBP2022-08-31