25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
02022-12-01 ~ 2023-11-30
Class 2 ordinary share
02022-12-01 ~ 2023-11-30
Turnover/Revenue
12,396,661 GBP2022-12-01 ~ 2023-11-30
11,484,761 GBP2021-12-01 ~ 2022-11-30
Cost of Sales
7,921,636 GBP2022-12-01 ~ 2023-11-30
7,483,630 GBP2021-12-01 ~ 2022-11-30
Gross Profit/Loss
4,475,025 GBP2022-12-01 ~ 2023-11-30
4,001,131 GBP2021-12-01 ~ 2022-11-30
Distribution Costs
580,335 GBP2022-12-01 ~ 2023-11-30
483,935 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
2,802,213 GBP2022-12-01 ~ 2023-11-30
2,384,527 GBP2021-12-01 ~ 2022-11-30
Operating Profit/Loss
1,107,538 GBP2022-12-01 ~ 2023-11-30
1,154,595 GBP2021-12-01 ~ 2022-11-30
Other Interest Receivable/Similar Income (Finance Income)
4,487 GBP2022-12-01 ~ 2023-11-30
Interest Payable/Similar Charges (Finance Costs)
1,168 GBP2022-12-01 ~ 2023-11-30
4,212 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
1,110,857 GBP2022-12-01 ~ 2023-11-30
1,150,383 GBP2021-12-01 ~ 2022-11-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
327,154 GBP2022-12-01 ~ 2023-11-30
196,894 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
783,703 GBP2022-12-01 ~ 2023-11-30
953,489 GBP2021-12-01 ~ 2022-11-30
Comprehensive Income/Expense
783,703 GBP2022-12-01 ~ 2023-11-30
953,489 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment
1,165,741 GBP2023-11-30
1,241,383 GBP2022-11-30
Total Inventories
1,490,487 GBP2023-11-30
1,934,899 GBP2022-11-30
Debtors
1,781,140 GBP2023-11-30
1,332,789 GBP2022-11-30
Cash at bank and in hand
1,927,772 GBP2023-11-30
1,672,227 GBP2022-11-30
Current Assets
5,199,399 GBP2023-11-30
4,939,915 GBP2022-11-30
Creditors
Current
2,054,135 GBP2023-11-30
2,143,202 GBP2022-11-30
Net Current Assets/Liabilities
3,145,264 GBP2023-11-30
2,796,713 GBP2022-11-30
Total Assets Less Current Liabilities
4,311,005 GBP2023-11-30
4,038,096 GBP2022-11-30
Net Assets/Liabilities
4,024,569 GBP2023-11-30
3,806,867 GBP2022-11-30
Equity
Called up share capital
3,002 GBP2023-11-30
3,002 GBP2022-11-30
3,002 GBP2021-11-30
Retained earnings (accumulated losses)
4,021,567 GBP2023-11-30
3,803,865 GBP2022-11-30
2,987,232 GBP2021-11-30
Equity
4,024,569 GBP2023-11-30
3,806,867 GBP2022-11-30
2,990,234 GBP2021-11-30
Dividends Paid
Retained earnings (accumulated losses)
-566,001 GBP2022-12-01 ~ 2023-11-30
-136,856 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
-566,001 GBP2022-12-01 ~ 2023-11-30
-136,856 GBP2021-12-01 ~ 2022-11-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
783,703 GBP2022-12-01 ~ 2023-11-30
953,489 GBP2021-12-01 ~ 2022-11-30
Wages/Salaries
1,415,675 GBP2022-12-01 ~ 2023-11-30
1,185,459 GBP2021-12-01 ~ 2022-11-30
Social Security Costs
128,567 GBP2022-12-01 ~ 2023-11-30
92,367 GBP2021-12-01 ~ 2022-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,356 GBP2022-12-01 ~ 2023-11-30
19,488 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
1,569,598 GBP2022-12-01 ~ 2023-11-30
1,297,314 GBP2021-12-01 ~ 2022-11-30
Average Number of Employees
442022-12-01 ~ 2023-11-30
412021-12-01 ~ 2022-11-30
Director Remuneration
149,519 GBP2022-12-01 ~ 2023-11-30
141,250 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
214,266 GBP2022-12-01 ~ 2023-11-30
214,541 GBP2021-12-01 ~ 2022-11-30
Audit Fees/Expenses
12,500 GBP2022-12-01 ~ 2023-11-30
11,000 GBP2021-12-01 ~ 2022-11-30
Current Tax for the Period
271,947 GBP2022-12-01 ~ 2023-11-30
202,793 GBP2021-12-01 ~ 2022-11-30
Tax Expense/Credit at Applicable Tax Rate
277,714 GBP2022-12-01 ~ 2023-11-30
218,573 GBP2021-12-01 ~ 2022-11-30
Dividends Paid on Shares
566,001 GBP2022-12-01 ~ 2023-11-30
136,856 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,770,239 GBP2023-11-30
2,705,331 GBP2022-11-30
Furniture and fittings
381,318 GBP2023-11-30
307,602 GBP2022-11-30
Motor vehicles
74,769 GBP2023-11-30
74,769 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
3,226,326 GBP2023-11-30
3,087,702 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,812,210 GBP2023-11-30
1,649,889 GBP2022-11-30
Furniture and fittings
189,871 GBP2023-11-30
143,348 GBP2022-11-30
Motor vehicles
58,504 GBP2023-11-30
53,082 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,060,585 GBP2023-11-30
1,846,319 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
162,321 GBP2022-12-01 ~ 2023-11-30
Furniture and fittings
46,523 GBP2022-12-01 ~ 2023-11-30
Motor vehicles
5,422 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
214,266 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
Plant and equipment
958,029 GBP2023-11-30
1,055,442 GBP2022-11-30
Furniture and fittings
191,447 GBP2023-11-30
164,254 GBP2022-11-30
Motor vehicles
16,265 GBP2023-11-30
21,687 GBP2022-11-30
Raw Materials
450,309 GBP2023-11-30
632,565 GBP2022-11-30
Finished Goods
1,040,178 GBP2023-11-30
1,302,334 GBP2022-11-30
Trade Debtors/Trade Receivables
Current
1,735,610 GBP2023-11-30
1,283,756 GBP2022-11-30
Prepayments/Accrued Income
Current
45,530 GBP2023-11-30
49,033 GBP2022-11-30
Debtors
Amounts falling due within one year, Current
1,781,140 GBP2023-11-30
1,332,789 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Current
8,592 GBP2022-11-30
Trade Creditors/Trade Payables
Current
1,485,607 GBP2023-11-30
1,619,505 GBP2022-11-30
Corporation Tax Payable
Current
179,251 GBP2023-11-30
101,307 GBP2022-11-30
Other Taxation & Social Security Payable
Current
28,730 GBP2023-11-30
24,803 GBP2022-11-30
Other Creditors
Current
1,846 GBP2023-11-30
2,393 GBP2022-11-30
Accrued Liabilities/Deferred Income
Current
124,213 GBP2023-11-30
88,719 GBP2022-11-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
286,436 GBP2023-11-30
231,229 GBP2022-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
24,016 shares2023-11-30
Class 2 ordinary share
6,004 shares2023-11-30