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
46,459,624 GBP2023-01-01 ~ 2023-12-31
18,870,548 GBP2022-06-01 ~ 2022-12-31
Cost of Sales
33,617,014 GBP2023-01-01 ~ 2023-12-31
13,807,565 GBP2022-06-01 ~ 2022-12-31
Gross Profit/Loss
12,842,610 GBP2023-01-01 ~ 2023-12-31
5,062,983 GBP2022-06-01 ~ 2022-12-31
Distribution Costs
772,266 GBP2023-01-01 ~ 2023-12-31
466,116 GBP2022-06-01 ~ 2022-12-31
Administrative Expenses
7,686,030 GBP2023-01-01 ~ 2023-12-31
3,482,874 GBP2022-06-01 ~ 2022-12-31
Operating Profit/Loss
4,384,314 GBP2023-01-01 ~ 2023-12-31
1,113,993 GBP2022-06-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,301 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,607 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,391,008 GBP2023-01-01 ~ 2023-12-31
1,113,993 GBP2022-06-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
698,757 GBP2023-01-01 ~ 2023-12-31
216,729 GBP2022-06-01 ~ 2022-12-31
Profit/Loss
3,692,251 GBP2023-01-01 ~ 2023-12-31
897,264 GBP2022-06-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
11,022,382 GBP2023-12-31
7,577,502 GBP2022-12-31
7,110,238 GBP2022-05-31
Dividends Paid
Retained earnings (accumulated losses)
-247,371 GBP2023-01-01 ~ 2023-12-31
-430,000 GBP2022-06-01 ~ 2022-12-31
Property, Plant & Equipment
2,548,686 GBP2023-12-31
1,774,800 GBP2022-12-31
Fixed Assets
2,548,686 GBP2023-12-31
1,774,800 GBP2022-12-31
Total Inventories
4,981,451 GBP2023-12-31
4,039,377 GBP2022-12-31
Debtors
14,944,493 GBP2023-12-31
7,734,663 GBP2022-12-31
Cash at bank and in hand
1,026,437 GBP2023-12-31
1,370,402 GBP2022-12-31
Current Assets
20,952,381 GBP2023-12-31
13,144,442 GBP2022-12-31
Creditors
Current
11,400,625 GBP2023-12-31
6,860,982 GBP2022-12-31
Net Current Assets/Liabilities
9,551,756 GBP2023-12-31
6,283,460 GBP2022-12-31
Total Assets Less Current Liabilities
12,100,442 GBP2023-12-31
8,058,260 GBP2022-12-31
Net Assets/Liabilities
11,075,150 GBP2023-12-31
7,630,270 GBP2022-12-31
Equity
Called up share capital
50,130 GBP2023-12-31
50,130 GBP2022-12-31
Capital redemption reserve
2,638 GBP2023-12-31
2,638 GBP2022-12-31
Equity
11,075,150 GBP2023-12-31
7,630,270 GBP2022-12-31
Wages/Salaries
10,413,266 GBP2023-01-01 ~ 2023-12-31
4,965,893 GBP2022-06-01 ~ 2022-12-31
Social Security Costs
856,752 GBP2023-01-01 ~ 2023-12-31
430,671 GBP2022-06-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
321,749 GBP2023-01-01 ~ 2023-12-31
138,991 GBP2022-06-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
11,591,767 GBP2023-01-01 ~ 2023-12-31
5,535,555 GBP2022-06-01 ~ 2022-12-31
Average Number of Employees
2642023-01-01 ~ 2023-12-31
2402022-06-01 ~ 2022-12-31
Director Remuneration
549,256 GBP2023-01-01 ~ 2023-12-31
210,962 GBP2022-06-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
534,894 GBP2023-01-01 ~ 2023-12-31
306,252 GBP2022-06-01 ~ 2022-12-31
Audit Fees/Expenses
14,410 GBP2023-01-01 ~ 2023-12-31
15,775 GBP2022-06-01 ~ 2022-12-31
Current Tax for the Period
1,079,349 GBP2023-01-01 ~ 2023-12-31
150,791 GBP2022-06-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,097,752 GBP2023-01-01 ~ 2023-12-31
211,659 GBP2022-06-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,072,058 GBP2023-12-31
1,090,333 GBP2022-12-31
Plant and equipment
1,693,566 GBP2023-12-31
1,680,418 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-121 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
739,141 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
742,252 GBP2023-12-31
636,933 GBP2022-12-31
Plant and equipment
1,122,879 GBP2023-12-31
953,631 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
105,319 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
169,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
739,141 GBP2023-12-31
Improvements to leasehold property
329,806 GBP2023-12-31
453,400 GBP2022-12-31
Plant and equipment
570,687 GBP2023-12-31
726,787 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
295,540 GBP2023-12-31
267,393 GBP2022-12-31
Motor vehicles
1,234,832 GBP2023-12-31
826,325 GBP2022-12-31
Computers
727,770 GBP2023-12-31
582,697 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,762,907 GBP2023-12-31
4,447,166 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-1,620 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,741 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
173,127 GBP2023-12-31
153,482 GBP2022-12-31
Motor vehicles
783,520 GBP2023-12-31
656,746 GBP2022-12-31
Computers
392,443 GBP2023-12-31
271,574 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,214,221 GBP2023-12-31
2,672,366 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
19,645 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
126,774 GBP2023-01-01 ~ 2023-12-31
Computers
120,869 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
541,857 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
122,413 GBP2023-12-31
113,911 GBP2022-12-31
Motor vehicles
451,312 GBP2023-12-31
169,579 GBP2022-12-31
Computers
335,327 GBP2023-12-31
311,123 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
6,963 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
23,787 GBP2023-12-31
Merchandise
4,981,451 GBP2023-12-31
4,039,377 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
10,708,069 GBP2023-12-31
5,928,872 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,347,833 GBP2023-12-31
1,491,537 GBP2022-12-31
Other Debtors
Current
476 GBP2023-12-31
476 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
755,599 GBP2023-12-31
Prepayments/Accrued Income
Current
255,144 GBP2023-12-31
313,778 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
14,944,493 GBP2023-12-31
7,734,663 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
10,125 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,178,824 GBP2023-12-31
2,829,282 GBP2022-12-31
Corporation Tax Payable
Current
1,079,349 GBP2023-12-31
279,207 GBP2022-12-31
Other Taxation & Social Security Payable
Current
213,714 GBP2023-12-31
183,880 GBP2022-12-31
Other Creditors
Current
74,333 GBP2023-12-31
56,335 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
591,089 GBP2023-12-31
275,343 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
10,125 GBP2023-12-31
Between one and five year, hire purchase agreements
10,125 GBP2023-12-31
hire purchase agreements
20,250 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
393,101 GBP2023-12-31
371,794 GBP2022-12-31
Between one and five year
708,358 GBP2023-12-31
898,702 GBP2022-12-31
All periods
1,101,459 GBP2023-12-31
1,270,496 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
215,167 GBP2023-12-31
231,944 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,130 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,692,251 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-247,371 GBP2023-01-01 ~ 2023-12-31