25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-14,212,966 GBP2024-01-01 ~ 2024-12-31
-15,207,419 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,028,991 GBP2024-01-01 ~ 2024-12-31
-872,137 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,182,450 GBP2024-01-01 ~ 2024-12-31
-4,076,297 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
54,093 GBP2024-01-01 ~ 2024-12-31
25,725 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-20,201 GBP2023-01-01 ~ 2023-12-31
20,201 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,393,916 GBP2024-01-01 ~ 2024-12-31
726,965 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,374,077 GBP2024-01-01 ~ 2024-12-31
588,474 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,374,077 GBP2024-01-01 ~ 2024-12-31
588,474 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
732,000 GBP2024-12-31
976,000 GBP2023-12-31
Property, Plant & Equipment
1,240,959 GBP2024-12-31
941,742 GBP2023-12-31
Fixed Assets - Investments
40,000 GBP2024-12-31
40,000 GBP2023-12-31
Fixed Assets
2,012,959 GBP2024-12-31
1,957,742 GBP2023-12-31
Debtors
4,526,054 GBP2024-12-31
2,803,456 GBP2023-12-31
Cash at bank and in hand
1,591,210 GBP2024-12-31
1,926,771 GBP2023-12-31
Current Assets
7,878,873 GBP2024-12-31
6,980,210 GBP2023-12-31
Net Current Assets/Liabilities
5,164,570 GBP2024-12-31
4,425,876 GBP2023-12-31
Total Assets Less Current Liabilities
7,177,529 GBP2024-12-31
6,383,618 GBP2023-12-31
Net Assets/Liabilities
6,978,759 GBP2024-12-31
6,204,687 GBP2023-12-31
Equity
Called up share capital
52,632 GBP2024-12-31
52,632 GBP2023-12-31
52,632 GBP2022-12-31
Share premium
12,370 GBP2024-12-31
12,370 GBP2023-12-31
12,370 GBP2022-12-31
Capital redemption reserve
400 GBP2024-12-31
400 GBP2023-12-31
400 GBP2022-12-31
Retained earnings (accumulated losses)
6,913,357 GBP2024-12-31
6,139,285 GBP2023-12-31
5,550,811 GBP2022-12-31
Equity
6,978,759 GBP2024-12-31
6,204,687 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,374,077 GBP2024-01-01 ~ 2024-12-31
588,474 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-600,005 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
21,000 GBP2024-01-01 ~ 2024-12-31
19,650 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1172024-01-01 ~ 2024-12-31
1242023-01-01 ~ 2023-12-31
Wages/Salaries
4,134,148 GBP2024-01-01 ~ 2024-12-31
4,006,786 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
118,235 GBP2024-01-01 ~ 2024-12-31
91,583 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,647,497 GBP2024-01-01 ~ 2024-12-31
4,498,051 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
364,147 GBP2024-01-01 ~ 2024-12-31
226,178 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,559 GBP2024-01-01 ~ 2024-12-31
130,296 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,220,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
488,000 GBP2024-12-31
244,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
244,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,133,328 GBP2024-12-31
2,860,795 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
8,139 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,780,526 GBP2024-12-31
3,185,260 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-59,310 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-8,139 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-67,449 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,242,923 GBP2024-12-31
1,987,899 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
8,139 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,539,567 GBP2024-12-31
2,243,518 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
312,098 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
361,262 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-57,074 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-8,139 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-65,213 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
890,405 GBP2024-12-31
872,896 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
15,946 GBP2024-12-31
35,264 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,800,342 GBP2024-12-31
2,591,412 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,500,000 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
23,265 GBP2024-12-31
23,155 GBP2023-12-31
Prepayments/Accrued Income
Current
202,447 GBP2024-12-31
188,889 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,526,054 GBP2024-12-31
2,803,456 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,437,905 GBP2024-12-31
1,406,972 GBP2023-12-31
Amounts owed to group undertakings
Current
144,713 GBP2024-12-31
144,713 GBP2023-12-31
Corporation Tax Payable
Current
58,091 GBP2024-12-31
58,091 GBP2023-12-31
Other Taxation & Social Security Payable
Current
635,785 GBP2024-12-31
474,523 GBP2023-12-31
Other Creditors
Current
24,307 GBP2024-12-31
31,619 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
413,502 GBP2024-12-31
438,416 GBP2023-12-31
Creditors
Current
2,714,303 GBP2024-12-31
2,554,334 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
391,672 GBP2024-12-31
575,714 GBP2023-12-31
Between two and five year
2,140,163 GBP2024-12-31
2,080,529 GBP2023-12-31
More than five year
1,322,326 GBP2024-12-31
1,909,652 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,854,161 GBP2024-12-31
4,565,895 GBP2023-12-31