25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-18,795,137 GBP2022-07-01 ~ 2023-06-30
-17,882,158 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
-4,512,927 GBP2022-07-01 ~ 2023-06-30
-4,632,318 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
-3,276,513 GBP2022-07-01 ~ 2023-06-30
-1,746,731 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-272,720 GBP2022-07-01 ~ 2023-06-30
0 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
-3,549,233 GBP2022-07-01 ~ 2023-06-30
-1,746,731 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
-3,549,233 GBP2022-07-01 ~ 2023-06-30
-1,746,731 GBP2021-07-01 ~ 2022-06-30
Intangible Assets
Other
4,564,002 GBP2023-06-30
1,394,234 GBP2022-06-30
Property, Plant & Equipment
4,019,954 GBP2023-06-30
4,868,338 GBP2022-06-30
Fixed Assets
8,583,956 GBP2023-06-30
6,262,572 GBP2022-06-30
Debtors
7,494,619 GBP2023-06-30
7,516,734 GBP2022-06-30
Cash at bank and in hand
1,342,148 GBP2023-06-30
1,420,981 GBP2022-06-30
Current Assets
20,902,558 GBP2023-06-30
15,169,706 GBP2022-06-30
Creditors
Current, Amounts falling due within one year
-31,459,703 GBP2023-06-30
-21,843,966 GBP2022-06-30
Net Current Assets/Liabilities
-10,557,145 GBP2023-06-30
-6,674,260 GBP2022-06-30
Total Assets Less Current Liabilities
-1,973,189 GBP2023-06-30
-411,688 GBP2022-06-30
Creditors
Non-current, Amounts falling due after one year
-1,759,015 GBP2023-06-30
0 GBP2022-06-30
Net Assets/Liabilities
-4,171,840 GBP2023-06-30
-622,607 GBP2022-06-30
Equity
Called up share capital
1,353 GBP2023-06-30
1,353 GBP2022-06-30
1,353 GBP2021-06-30
Share premium
15,974,151 GBP2023-06-30
15,974,151 GBP2022-06-30
15,974,151 GBP2021-06-30
Revaluation reserve
26,434 GBP2023-06-30
26,434 GBP2022-06-30
26,434 GBP2021-06-30
Capital redemption reserve
709,896 GBP2023-06-30
709,896 GBP2022-06-30
709,896 GBP2021-06-30
Retained earnings (accumulated losses)
-20,883,674 GBP2023-06-30
-17,334,441 GBP2022-06-30
-15,587,710 GBP2021-06-30
Equity
-4,171,840 GBP2023-06-30
-622,607 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
-3,549,233 GBP2022-07-01 ~ 2023-06-30
-1,746,731 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
25,000 GBP2022-07-01 ~ 2023-06-30
19,140 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
1562022-07-01 ~ 2023-06-30
1332021-07-01 ~ 2022-06-30
Wages/Salaries
4,165,227 GBP2022-07-01 ~ 2023-06-30
4,115,774 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
178,992 GBP2022-07-01 ~ 2023-06-30
172,525 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
4,893,261 GBP2022-07-01 ~ 2023-06-30
4,735,061 GBP2021-07-01 ~ 2022-06-30
Director Remuneration
293,814 GBP2022-07-01 ~ 2023-06-30
163,674 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
272,720 GBP2022-07-01 ~ 2023-06-30
0 GBP2021-07-01 ~ 2022-06-30
Intangible Assets - Gross Cost
Computer software
5,367,600 GBP2023-06-30
2,086,257 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,830,000 GBP2023-06-30
2,830,000 GBP2022-06-30
Improvements to leasehold property
249,706 GBP2023-06-30
249,706 GBP2022-06-30
Plant and equipment
8,899,342 GBP2023-06-30
11,047,866 GBP2022-06-30
Furniture and fittings
535,305 GBP2023-06-30
748,763 GBP2022-06-30
Motor vehicles
12,993 GBP2023-06-30
9,130 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
12,812,503 GBP2023-06-30
15,230,478 GBP2022-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,001,891 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-257,699 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
0 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals
-3,434,948 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-06-30
0 GBP2022-06-30
Improvements to leasehold property
224,519 GBP2023-06-30
220,074 GBP2022-06-30
Plant and equipment
8,000,874 GBP2023-06-30
9,217,853 GBP2022-06-30
Furniture and fittings
401,202 GBP2023-06-30
624,694 GBP2022-06-30
Motor vehicles
9,265 GBP2023-06-30
8,841 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,792,549 GBP2023-06-30
10,362,140 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2022-07-01 ~ 2023-06-30
Improvements to leasehold property
4,445 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
240,203 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
29,282 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
424 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
308,939 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,457,182 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
-252,774 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
0 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,878,530 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,830,000 GBP2023-06-30
2,830,000 GBP2022-06-30
Improvements to leasehold property
25,187 GBP2023-06-30
29,632 GBP2022-06-30
Plant and equipment
898,468 GBP2023-06-30
1,830,013 GBP2022-06-30
Furniture and fittings
134,103 GBP2023-06-30
124,069 GBP2022-06-30
Motor vehicles
3,728 GBP2023-06-30
289 GBP2022-06-30
Finished Goods/Goods for Resale
2,583,209 GBP2023-06-30
2,303,328 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
6,587,025 GBP2023-06-30
6,717,933 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
425,482 GBP2023-06-30
427,575 GBP2022-06-30
Other Debtors
Current
227,704 GBP2023-06-30
35,400 GBP2022-06-30
Prepayments/Accrued Income
Current
254,408 GBP2023-06-30
335,826 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
7,494,619 GBP2023-06-30
7,516,734 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
3,177,424 GBP2023-06-30
1,447,687 GBP2022-06-30
Trade Creditors/Trade Payables
Current
3,153,968 GBP2023-06-30
1,662,197 GBP2022-06-30
Amounts owed to group undertakings
Current
23,465,604 GBP2023-06-30
16,602,045 GBP2022-06-30
Other Taxation & Social Security Payable
Current
178,663 GBP2023-06-30
544,238 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
1,484,044 GBP2023-06-30
1,587,799 GBP2022-06-30
Creditors
Current
31,459,703 GBP2023-06-30
21,843,966 GBP2022-06-30
Other Remaining Borrowings
Non-current
1,759,015 GBP2023-06-30
0 GBP2022-06-30
Bank Borrowings
3,177,424 GBP2023-06-30
1,447,687 GBP2022-06-30
Total Borrowings
4,936,439 GBP2023-06-30
1,447,687 GBP2022-06-30
Current
3,177,424 GBP2023-06-30
1,447,687 GBP2022-06-30
Non-current
1,759,015 GBP2023-06-30
0 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
141,646 GBP2023-06-30
180,890 GBP2022-06-30
Between two and five year
80,470 GBP2023-06-30
274,036 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
222,116 GBP2023-06-30
454,926 GBP2022-06-30