25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
38,608,519 GBP2023-01-01 ~ 2023-12-31
56,757,876 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
31,948,357 GBP2023-01-01 ~ 2023-12-31
42,791,926 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,660,162 GBP2023-01-01 ~ 2023-12-31
13,965,950 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
366,129 GBP2023-01-01 ~ 2023-12-31
365,682 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,174,257 GBP2023-01-01 ~ 2023-12-31
4,535,670 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,383,776 GBP2023-01-01 ~ 2023-12-31
9,328,598 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
390,670 GBP2023-01-01 ~ 2023-12-31
40,669 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
118,795 GBP2023-01-01 ~ 2023-12-31
41,474 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,655,651 GBP2023-01-01 ~ 2023-12-31
9,327,793 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
677,571 GBP2023-01-01 ~ 2023-12-31
1,760,286 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,978,080 GBP2023-01-01 ~ 2023-12-31
7,567,507 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,978,080 GBP2023-01-01 ~ 2023-12-31
7,567,507 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,813,250 GBP2023-12-31
3,975,390 GBP2022-12-31
Fixed Assets
3,813,250 GBP2023-12-31
3,975,390 GBP2022-12-31
Total Inventories
6,309,842 GBP2023-12-31
9,470,858 GBP2022-12-31
Debtors
9,086,187 GBP2023-12-31
11,737,324 GBP2022-12-31
Cash at bank and in hand
19,194,182 GBP2023-12-31
20,878,564 GBP2022-12-31
Current Assets
34,590,211 GBP2023-12-31
42,086,746 GBP2022-12-31
Creditors
Current
5,829,311 GBP2023-12-31
15,535,552 GBP2022-12-31
Net Current Assets/Liabilities
28,760,900 GBP2023-12-31
26,551,194 GBP2022-12-31
Total Assets Less Current Liabilities
32,574,150 GBP2023-12-31
30,526,584 GBP2022-12-31
Creditors
Non-current
-475,128 GBP2023-12-31
-452,889 GBP2022-12-31
Net Assets/Liabilities
31,851,703 GBP2023-12-31
29,873,623 GBP2022-12-31
Equity
Called up share capital
126,000 GBP2023-12-31
126,000 GBP2022-12-31
126,000 GBP2021-12-31
Retained earnings (accumulated losses)
31,725,703 GBP2023-12-31
29,747,623 GBP2022-12-31
22,180,116 GBP2021-12-31
Equity
31,851,703 GBP2023-12-31
29,873,623 GBP2022-12-31
22,306,116 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,978,080 GBP2023-01-01 ~ 2023-12-31
7,567,507 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,565,156 GBP2023-01-01 ~ 2023-12-31
4,786,613 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
534,930 GBP2023-01-01 ~ 2023-12-31
573,001 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,379 GBP2023-01-01 ~ 2023-12-31
69,873 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,168,465 GBP2023-01-01 ~ 2023-12-31
5,429,487 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
742023-01-01 ~ 2023-12-31
752022-01-01 ~ 2022-12-31
Director Remuneration
1,365,325 GBP2023-01-01 ~ 2023-12-31
1,423,869 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
456,226 GBP2023-01-01 ~ 2023-12-31
433,383 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
25,075 GBP2023-01-01 ~ 2023-12-31
20,795 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
630,324 GBP2023-01-01 ~ 2023-12-31
1,669,061 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
663,913 GBP2023-01-01 ~ 2023-12-31
1,772,281 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
145,016 GBP2023-12-31
145,016 GBP2022-12-31
Plant and equipment
2,748,721 GBP2023-12-31
2,713,721 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
144,719 GBP2023-12-31
143,539 GBP2022-12-31
Plant and equipment
2,087,049 GBP2023-12-31
1,996,095 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,180 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
90,954 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
297 GBP2023-12-31
1,477 GBP2022-12-31
Plant and equipment
661,672 GBP2023-12-31
717,626 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
16,000 GBP2023-12-31
16,000 GBP2022-12-31
Motor vehicles
2,359,421 GBP2023-12-31
2,254,355 GBP2022-12-31
Computers
16,144 GBP2023-12-31
11,339 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,444,316 GBP2023-12-31
8,299,445 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-169,159 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-169,159 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
14,057 GBP2023-12-31
13,715 GBP2022-12-31
Motor vehicles
1,562,523 GBP2023-12-31
1,411,301 GBP2022-12-31
Computers
11,466 GBP2023-12-31
11,334 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,631,066 GBP2023-12-31
4,324,055 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
342 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
300,437 GBP2023-01-01 ~ 2023-12-31
Computers
132 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
456,226 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-149,215 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-149,215 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
1,943 GBP2023-12-31
2,285 GBP2022-12-31
Motor vehicles
796,898 GBP2023-12-31
843,054 GBP2022-12-31
Computers
4,678 GBP2023-12-31
5 GBP2022-12-31
Merchandise
6,309,842 GBP2023-12-31
9,470,858 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,094,404 GBP2023-12-31
7,739,007 GBP2022-12-31
Other Debtors
Current
2,589,557 GBP2023-12-31
1,430,876 GBP2022-12-31
Prepayments/Accrued Income
Current
80,478 GBP2023-12-31
61,639 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,077,487 GBP2023-12-31
11,725,833 GBP2022-12-31
Other Debtors
Non-current
2,191 GBP2022-12-31
Debtors
Non-current
8,700 GBP2023-12-31
11,491 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
190,350 GBP2023-12-31
209,865 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,256,581 GBP2023-12-31
11,798,934 GBP2022-12-31
Corporation Tax Payable
Current
700,397 GBP2023-12-31
1,669,061 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,151,026 GBP2023-12-31
1,270,892 GBP2022-12-31
Other Creditors
Current
11,718 GBP2023-12-31
12,168 GBP2022-12-31
Accrued Liabilities
Current
180,959 GBP2023-12-31
435,945 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
475,128 GBP2023-12-31
452,889 GBP2022-12-31
Between one and five year, hire purchase agreements
475,128 GBP2023-12-31
452,889 GBP2022-12-31
hire purchase agreements
665,478 GBP2023-12-31
662,754 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
247,319 GBP2023-12-31
200,072 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
126,000 shares2023-12-31