25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-5,998,619 GBP2024-01-01 ~ 2024-12-31
-5,489,334 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,113,199 GBP2024-01-01 ~ 2024-12-31
-697,451 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,878,775 GBP2024-01-01 ~ 2024-12-31
-1,732,657 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,084 GBP2024-01-01 ~ 2024-12-31
14,621 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,155,090 GBP2024-01-01 ~ 2024-12-31
3,556,714 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,572,954 GBP2024-01-01 ~ 2024-12-31
2,755,007 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,485,539 GBP2024-12-31
1,445,892 GBP2023-12-31
Debtors
2,396,659 GBP2024-12-31
2,217,286 GBP2023-12-31
Cash at bank and in hand
1,692,572 GBP2024-12-31
1,764,660 GBP2023-12-31
Current Assets
4,991,088 GBP2024-12-31
4,582,974 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,346,663 GBP2024-12-31
-1,270,778 GBP2023-12-31
Net Current Assets/Liabilities
3,644,425 GBP2024-12-31
3,312,196 GBP2023-12-31
Total Assets Less Current Liabilities
7,129,964 GBP2024-12-31
4,758,088 GBP2023-12-31
Net Assets/Liabilities
5,522,302 GBP2024-12-31
4,449,348 GBP2023-12-31
Equity
Called up share capital
40,000 GBP2024-12-31
40,000 GBP2023-12-31
40,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,482,302 GBP2024-12-31
4,409,348 GBP2023-12-31
3,854,341 GBP2022-12-31
Equity
5,522,302 GBP2024-12-31
4,449,348 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,572,954 GBP2024-01-01 ~ 2024-12-31
2,755,007 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,200,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-500,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
24,250 GBP2024-01-01 ~ 2024-12-31
19,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
592024-01-01 ~ 2024-12-31
502023-01-01 ~ 2023-12-31
Wages/Salaries
2,359,590 GBP2024-01-01 ~ 2024-12-31
1,847,716 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,908 GBP2024-01-01 ~ 2024-12-31
62,908 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,422,498 GBP2024-01-01 ~ 2024-12-31
1,910,624 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
172,589 GBP2024-01-01 ~ 2024-12-31
123,402 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
510,121 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,695,797 GBP2024-12-31
2,950,338 GBP2023-12-31
Furniture and fittings
306,666 GBP2024-12-31
227,828 GBP2023-12-31
Motor vehicles
563,465 GBP2024-12-31
469,878 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,255,613 GBP2024-12-31
3,880,535 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,068,729 GBP2024-12-31
1,867,558 GBP2023-12-31
Furniture and fittings
207,312 GBP2024-12-31
186,353 GBP2023-12-31
Motor vehicles
302,875 GBP2024-12-31
203,487 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,770,074 GBP2024-12-31
2,434,643 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
13,913 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
201,171 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
20,959 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
99,388 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
335,431 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,627,068 GBP2024-12-31
1,082,780 GBP2023-12-31
Furniture and fittings
99,354 GBP2024-12-31
41,475 GBP2023-12-31
Motor vehicles
260,590 GBP2024-12-31
266,391 GBP2023-12-31
Finished Goods/Goods for Resale
646,123 GBP2024-12-31
378,973 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,736,532 GBP2024-12-31
2,118,248 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
329,422 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
122,520 GBP2024-12-31
750 GBP2023-12-31
Prepayments/Accrued Income
Current
208,185 GBP2024-12-31
98,288 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,396,659 GBP2024-12-31
2,217,286 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
188,957 GBP2024-12-31
18,749 GBP2023-12-31
Trade Creditors/Trade Payables
Current
701,726 GBP2024-12-31
688,318 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
349,565 GBP2023-12-31
Other Taxation & Social Security Payable
Current
68,994 GBP2024-12-31
197,874 GBP2023-12-31
Other Creditors
Current
9,192 GBP2024-12-31
8,972 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
377,794 GBP2024-12-31
7,300 GBP2023-12-31
Creditors
Current
1,346,663 GBP2024-12-31
1,270,778 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
822,541 GBP2024-12-31
33,740 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
188,957 GBP2024-12-31
18,749 GBP2023-12-31
Minimum gross finance lease payments owing
1,011,498 GBP2024-12-31
52,489 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
656,940 GBP2024-12-31
156,750 GBP2023-12-31
Between two and five year
2,563,233 GBP2024-12-31
39,188 GBP2023-12-31
More than five year
5,832,425 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,052,598 GBP2024-12-31
195,938 GBP2023-12-31