25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-6,859,625 GBP2025-01-01 ~ 2025-12-31
-5,998,619 GBP2024-01-01 ~ 2024-12-31
Distribution Costs
-1,233,646 GBP2025-01-01 ~ 2025-12-31
-1,113,199 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-2,834,544 GBP2025-01-01 ~ 2025-12-31
-2,878,775 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
20,745 GBP2025-01-01 ~ 2025-12-31
9,084 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-83,668 GBP2025-01-01 ~ 2025-12-31
-42,659 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
3,029,616 GBP2025-01-01 ~ 2025-12-31
2,155,090 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
2,264,142 GBP2025-01-01 ~ 2025-12-31
1,572,954 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
3,606,235 GBP2025-12-31
3,485,539 GBP2024-12-31
Debtors
2,121,492 GBP2025-12-31
2,396,659 GBP2024-12-31
Cash at bank and in hand
1,257,829 GBP2025-12-31
1,692,572 GBP2024-12-31
Current Assets
4,483,816 GBP2025-12-31
4,991,088 GBP2024-12-31
Net Current Assets/Liabilities
3,393,933 GBP2025-12-31
3,644,425 GBP2024-12-31
Total Assets Less Current Liabilities
7,000,168 GBP2025-12-31
7,129,964 GBP2024-12-31
Creditors
Non-current
-118,779 GBP2025-12-31
-822,541 GBP2024-12-31
Net Assets/Liabilities
6,086,444 GBP2025-12-31
5,522,302 GBP2024-12-31
Equity
Called up share capital
40,000 GBP2025-12-31
40,000 GBP2024-12-31
40,000 GBP2023-12-31
Retained earnings (accumulated losses)
6,046,444 GBP2025-12-31
5,482,302 GBP2024-12-31
4,409,348 GBP2023-12-31
Equity
6,086,444 GBP2025-12-31
5,522,302 GBP2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,264,142 GBP2025-01-01 ~ 2025-12-31
1,572,954 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-1,700,000 GBP2025-01-01 ~ 2025-12-31
Audit Fees/Expenses
25,750 GBP2025-01-01 ~ 2025-12-31
24,250 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
682025-01-01 ~ 2025-12-31
592024-01-01 ~ 2024-12-31
Wages/Salaries
2,779,376 GBP2025-01-01 ~ 2025-12-31
2,359,590 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,908 GBP2025-01-01 ~ 2025-12-31
62,908 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
2,842,284 GBP2025-01-01 ~ 2025-12-31
2,422,498 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
185,609 GBP2025-01-01 ~ 2025-12-31
172,589 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,824 GBP2025-01-01 ~ 2025-12-31
510,121 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
693,165 GBP2025-12-31
689,685 GBP2024-12-31
Plant and equipment
5,175,703 GBP2025-12-31
4,695,797 GBP2024-12-31
Furniture and fittings
377,887 GBP2025-12-31
306,666 GBP2024-12-31
Motor vehicles
605,051 GBP2025-12-31
563,465 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
6,851,806 GBP2025-12-31
6,255,613 GBP2024-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
0 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
-56,415 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals
-56,415 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
220,376 GBP2025-12-31
191,158 GBP2024-12-31
Plant and equipment
2,404,890 GBP2025-12-31
2,068,729 GBP2024-12-31
Furniture and fittings
238,417 GBP2025-12-31
207,312 GBP2024-12-31
Motor vehicles
381,888 GBP2025-12-31
302,875 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,245,571 GBP2025-12-31
2,770,074 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
336,161 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
31,105 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
135,428 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
531,912 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
0 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
-56,415 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-56,415 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Land and buildings
472,789 GBP2025-12-31
498,527 GBP2024-12-31
Plant and equipment
2,770,813 GBP2025-12-31
2,627,068 GBP2024-12-31
Furniture and fittings
139,470 GBP2025-12-31
99,354 GBP2024-12-31
Motor vehicles
223,163 GBP2025-12-31
260,590 GBP2024-12-31
Finished Goods/Goods for Resale
852,075 GBP2025-12-31
646,123 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,567,657 GBP2025-12-31
1,736,532 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
138,945 GBP2025-12-31
329,422 GBP2024-12-31
Other Debtors
Current
105,817 GBP2025-12-31
122,520 GBP2024-12-31
Prepayments/Accrued Income
Current
309,073 GBP2025-12-31
208,185 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
171,238 GBP2025-12-31
188,957 GBP2024-12-31
Trade Creditors/Trade Payables
Current
388,061 GBP2025-12-31
701,726 GBP2024-12-31
Other Taxation & Social Security Payable
Current
168,548 GBP2025-12-31
68,994 GBP2024-12-31
Other Creditors
Current
10,059 GBP2025-12-31
9,192 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
351,977 GBP2025-12-31
377,794 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
118,779 GBP2025-12-31
822,541 GBP2024-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
208,740 GBP2025-12-31
275,556 GBP2024-12-31
Minimum gross finance lease payments owing
365,295 GBP2025-12-31
1,234,889 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
290,017 GBP2025-12-31
1,011,498 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2025-12-31
40,000 shares2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
664,792 GBP2025-12-31
656,940 GBP2024-12-31
Between two and five year
2,541,865 GBP2025-12-31
2,563,233 GBP2024-12-31
More than five year
5,218,486 GBP2025-12-31
5,832,425 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,425,143 GBP2025-12-31
9,052,598 GBP2024-12-31