25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
32990 - Other Manufacturing N.e.c.
Average Number of Employees
1202023-01-01 ~ 2023-12-31
1102022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
25,505,688 GBP2023-01-01 ~ 2023-12-31
26,702,375 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
17,708,364 GBP2023-01-01 ~ 2023-12-31
17,368,873 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,797,324 GBP2023-01-01 ~ 2023-12-31
9,333,502 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
2,164,251 GBP2023-01-01 ~ 2023-12-31
1,862,718 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,321,393 GBP2023-01-01 ~ 2023-12-31
4,264,876 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,350,809 GBP2023-01-01 ~ 2023-12-31
3,205,908 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
674,407 GBP2023-01-01 ~ 2023-12-31
207,352 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
4,277 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,020,939 GBP2023-01-01 ~ 2023-12-31
3,413,260 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
557,422 GBP2023-01-01 ~ 2023-12-31
610,974 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,463,517 GBP2023-01-01 ~ 2023-12-31
2,802,286 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,463,517 GBP2023-01-01 ~ 2023-12-31
2,802,286 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,657,723 GBP2023-12-31
2,408,612 GBP2022-12-31
Total Inventories
4,426,839 GBP2023-12-31
1,638,631 GBP2022-12-31
Debtors
6,488,937 GBP2023-12-31
6,246,031 GBP2022-12-31
Cash at bank and in hand
14,306,895 GBP2023-12-31
18,526,173 GBP2022-12-31
Current Assets
25,222,671 GBP2023-12-31
26,410,835 GBP2022-12-31
Creditors
Current
2,952,493 GBP2023-12-31
4,213,866 GBP2022-12-31
Net Current Assets/Liabilities
22,270,178 GBP2023-12-31
22,196,969 GBP2022-12-31
Total Assets Less Current Liabilities
23,927,901 GBP2023-12-31
24,605,581 GBP2022-12-31
Net Assets/Liabilities
23,436,921 GBP2023-12-31
23,819,935 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,846,531 GBP2023-01-01 ~ 2023-12-31
-580,409 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,846,531 GBP2023-01-01 ~ 2023-12-31
-580,409 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,463,517 GBP2023-01-01 ~ 2023-12-31
2,802,286 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
267,583 GBP2023-01-01 ~ 2023-12-31
607,652 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
475,325 GBP2023-01-01 ~ 2023-12-31
648,519 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,994,617 GBP2022-12-31
Plant and equipment
2,918,038 GBP2023-12-31
2,252,774 GBP2022-12-31
Motor vehicles
85,090 GBP2023-12-31
247,770 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,003,128 GBP2023-12-31
4,495,161 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-950,458 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-162,680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,113,138 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,261,139 GBP2023-12-31
1,856,589 GBP2022-12-31
Motor vehicles
84,266 GBP2023-12-31
229,960 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,345,405 GBP2023-12-31
2,086,549 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
341,060 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
14,352 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
355,412 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-936,510 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-160,046 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,096,556 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,656,899 GBP2023-12-31
396,185 GBP2022-12-31
Motor vehicles
824 GBP2023-12-31
17,810 GBP2022-12-31
Improvements to leasehold property
1,994,617 GBP2022-12-31
Raw Materials
6,043 GBP2023-12-31
152,000 GBP2022-12-31
Finished Goods
4,420,796 GBP2023-12-31
1,486,631 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,547,155 GBP2023-12-31
3,635,534 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,579,012 GBP2023-12-31
837,657 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
1,026,391 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
37,011 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
9,709 GBP2022-12-31
Prepayments/Accrued Income
Current
1,336,379 GBP2023-12-31
1,726,120 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,488,937 GBP2023-12-31
6,246,031 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,203,374 GBP2023-12-31
1,724,882 GBP2022-12-31
Amounts owed to group undertakings
Current
32,297 GBP2023-12-31
Corporation Tax Payable
Current
15,407 GBP2022-12-31
Other Taxation & Social Security Payable
Current
113,760 GBP2023-12-31
78,855 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,563,212 GBP2023-12-31
2,394,722 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
201,585 GBP2023-12-31
538,098 GBP2022-12-31
Between one and five year
312,774 GBP2023-12-31
146,535 GBP2022-12-31
All periods
514,359 GBP2023-12-31
684,633 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
270,628 GBP2023-12-31
-9,709 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
190,347 shares2023-12-31
Equity
Retained earnings (accumulated losses)
23,224,793 GBP2023-12-31
23,607,807 GBP2022-12-31
Share premium
21,781 GBP2023-12-31
21,781 GBP2022-12-31
Equity
23,629,588 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,463,517 GBP2023-01-01 ~ 2023-12-31