25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Distribution Costs
-999,066 GBP2023-07-01 ~ 2024-12-31
-293,351 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
-4,225,332 GBP2023-07-01 ~ 2024-12-31
-1,291,943 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
1,751,579 GBP2023-07-01 ~ 2024-12-31
0 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
2,764,492 GBP2023-07-01 ~ 2024-12-31
3,288,701 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
2,070,840 GBP2023-07-01 ~ 2024-12-31
2,600,754 GBP2022-07-01 ~ 2023-06-30
Intangible Assets
Goodwill
43,592 GBP2024-12-31
0 GBP2023-06-30
Property, Plant & Equipment
479,995 GBP2024-12-31
476,993 GBP2023-06-30
Fixed Assets
523,587 GBP2024-12-31
476,993 GBP2023-06-30
Debtors
4,666,247 GBP2024-12-31
2,911,412 GBP2023-06-30
Cash at bank and in hand
4,828,084 GBP2024-12-31
3,131,321 GBP2023-06-30
Current Assets
9,494,331 GBP2024-12-31
6,693,502 GBP2023-06-30
Net Current Assets/Liabilities
5,644,182 GBP2024-12-31
3,887,668 GBP2023-06-30
Total Assets Less Current Liabilities
6,167,769 GBP2024-12-31
4,364,661 GBP2023-06-30
Creditors
Non-current, Amounts falling due after one year
-475 GBP2024-12-31
Net Assets/Liabilities
6,093,302 GBP2024-12-31
4,222,462 GBP2023-06-30
Equity
Called up share capital
150 GBP2024-12-31
150 GBP2023-06-30
150 GBP2022-06-30
Capital redemption reserve
150 GBP2024-12-31
150 GBP2023-06-30
150 GBP2022-06-30
Retained earnings (accumulated losses)
6,093,002 GBP2024-12-31
4,222,162 GBP2023-06-30
1,679,488 GBP2022-06-30
Equity
6,093,302 GBP2024-12-31
4,222,462 GBP2023-06-30
1,796,708 GBP2022-06-30
Revaluation reserve
0 GBP2024-12-31
0 GBP2023-06-30
116,920 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
2,070,840 GBP2023-07-01 ~ 2024-12-31
2,600,754 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-175,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-200,000 GBP2023-07-01 ~ 2024-12-31
Audit Fees/Expenses
27,000 GBP2023-07-01 ~ 2024-12-31
0 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
752023-07-01 ~ 2024-12-31
432022-07-01 ~ 2023-06-30
Wages/Salaries
5,557,759 GBP2023-07-01 ~ 2024-12-31
2,393,074 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
158,631 GBP2023-07-01 ~ 2024-12-31
49,302 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
6,362,217 GBP2023-07-01 ~ 2024-12-31
2,730,491 GBP2022-07-01 ~ 2023-06-30
Director Remuneration
251,723 GBP2023-07-01 ~ 2024-12-31
258,701 GBP2022-07-01 ~ 2023-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-39,032 GBP2023-07-01 ~ 2024-12-31
113,024 GBP2022-07-01 ~ 2023-06-30
Intangible Assets - Gross Cost
Goodwill
48,436 GBP2024-12-31
0 GBP2023-06-30
Patents/Trademarks/Licences/Concessions
6,349 GBP2024-12-31
6,349 GBP2023-06-30
Intangible Assets - Gross Cost
54,785 GBP2024-12-31
6,349 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,844 GBP2024-12-31
0 GBP2023-06-30
Patents/Trademarks/Licences/Concessions
6,349 GBP2024-12-31
6,349 GBP2023-06-30
Intangible Assets - Accumulated Amortisation & Impairment
11,193 GBP2024-12-31
6,349 GBP2023-06-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
4,844 GBP2023-07-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
0 GBP2023-07-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
4,844 GBP2023-07-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-06-30
Intangible Assets
43,592 GBP2024-12-31
0 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
192,139 GBP2023-06-30
Plant and equipment
637,501 GBP2024-12-31
492,506 GBP2023-06-30
Furniture and fittings
171,421 GBP2024-12-31
95,093 GBP2023-06-30
Computers
490,602 GBP2024-12-31
134,811 GBP2023-06-30
Motor vehicles
683,813 GBP2024-12-31
664,568 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
2,330,374 GBP2024-12-31
1,579,117 GBP2023-06-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,621 GBP2023-07-01 ~ 2024-12-31
Furniture and fittings
0 GBP2023-07-01 ~ 2024-12-31
Computers
0 GBP2023-07-01 ~ 2024-12-31
Motor vehicles
-66,252 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-71,873 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
169,718 GBP2023-06-30
Plant and equipment
528,266 GBP2024-12-31
374,812 GBP2023-06-30
Furniture and fittings
155,934 GBP2024-12-31
86,179 GBP2023-06-30
Computers
446,656 GBP2024-12-31
122,438 GBP2023-06-30
Motor vehicles
430,255 GBP2024-12-31
348,977 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,850,379 GBP2024-12-31
1,102,124 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,835 GBP2023-07-01 ~ 2024-12-31
Furniture and fittings
2,737 GBP2023-07-01 ~ 2024-12-31
Computers
12,598 GBP2023-07-01 ~ 2024-12-31
Motor vehicles
131,613 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
208,861 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,917 GBP2023-07-01 ~ 2024-12-31
Furniture and fittings
0 GBP2023-07-01 ~ 2024-12-31
Computers
0 GBP2023-07-01 ~ 2024-12-31
Motor vehicles
-50,335 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-55,252 GBP2023-07-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
57,769 GBP2024-12-31
22,421 GBP2023-06-30
Plant and equipment
109,235 GBP2024-12-31
117,694 GBP2023-06-30
Furniture and fittings
15,487 GBP2024-12-31
8,914 GBP2023-06-30
Computers
43,946 GBP2024-12-31
12,373 GBP2023-06-30
Motor vehicles
253,558 GBP2024-12-31
315,591 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
2,738,437 GBP2024-12-31
2,759,991 GBP2023-06-30
Other Debtors
Current
414,147 GBP2024-12-31
1,495 GBP2023-06-30
Prepayments/Accrued Income
Current
209,900 GBP2024-12-31
149,926 GBP2023-06-30
Bank Borrowings/Overdrafts
Current
305,586 GBP2024-12-31
0 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Current
17,329 GBP2024-12-31
23,836 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,062,171 GBP2024-12-31
993,408 GBP2023-06-30
Corporation Tax Payable
Current
394,161 GBP2024-12-31
557,233 GBP2023-06-30
Other Taxation & Social Security Payable
Current
710,138 GBP2024-12-31
423,201 GBP2023-06-30
Other Creditors
Current
171,623 GBP2024-12-31
129,874 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
1,189,141 GBP2024-12-31
678,282 GBP2023-06-30
Creditors
Current
3,850,149 GBP2024-12-31
2,805,834 GBP2023-06-30
Finance Lease Liabilities - Total Present Value
Non-current
475 GBP2024-12-31
29,175 GBP2023-06-30
Bank Borrowings
305,586 GBP2024-12-31
0 GBP2023-06-30
Total Borrowings
Current
305,586 GBP2024-12-31
0 GBP2023-06-30
Minimum gross finance lease payments owing
Amounts falling due within one year
17,329 GBP2024-12-31
23,836 GBP2023-06-30
Minimum gross finance lease payments owing
17,804 GBP2024-12-31
53,011 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
110,737 GBP2024-12-31
42,000 GBP2023-06-30
Between two and five year
401,350 GBP2024-12-31
0 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
512,087 GBP2024-12-31
42,000 GBP2023-06-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-07-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150 shares2024-12-31
150 shares2023-06-30