25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
1992023-01-01 ~ 2023-12-31
1992022-01-01 ~ 2022-12-31
Turnover/Revenue
20,275,091 GBP2023-01-01 ~ 2023-12-31
18,570,119 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,848,206 GBP2023-01-01 ~ 2023-12-31
-12,543,738 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,426,885 GBP2023-01-01 ~ 2023-12-31
6,026,381 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,306,143 GBP2023-01-01 ~ 2023-12-31
-7,414,117 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-4,119,397 GBP2023-01-01 ~ 2023-12-31
548,922 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-489,028 GBP2023-01-01 ~ 2023-12-31
-125,900 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-4,608,425 GBP2023-01-01 ~ 2023-12-31
423,022 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-4,605,252 GBP2023-01-01 ~ 2023-12-31
423,022 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,158,241 GBP2023-12-31
1,387,561 GBP2022-12-31
Property, Plant & Equipment
2,737,952 GBP2023-12-31
2,989,468 GBP2022-12-31
Fixed Assets - Investments
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Fixed Assets
3,897,193 GBP2023-12-31
4,378,029 GBP2022-12-31
Total Inventories
8,496,692 GBP2023-12-31
6,644,201 GBP2022-12-31
Debtors
Current
7,003,089 GBP2023-12-31
4,257,383 GBP2022-12-31
Cash at bank and in hand
462,856 GBP2023-12-31
1,064,957 GBP2022-12-31
Current Assets
15,962,637 GBP2023-12-31
11,966,541 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,807,902 GBP2023-12-31
-6,539,051 GBP2022-12-31
Net Current Assets/Liabilities
2,154,735 GBP2023-12-31
5,427,490 GBP2022-12-31
Total Assets Less Current Liabilities
6,051,928 GBP2023-12-31
9,805,519 GBP2022-12-31
Net Assets/Liabilities
4,951,353 GBP2023-12-31
9,556,605 GBP2022-12-31
Equity
Called up share capital
3,683,171 GBP2023-12-31
3,683,171 GBP2022-12-31
3,683,171 GBP2022-01-01
Share premium
82,663 GBP2023-12-31
82,663 GBP2022-12-31
82,663 GBP2022-01-01
Revaluation reserve
345,179 GBP2023-12-31
345,179 GBP2022-12-31
345,179 GBP2022-01-01
Other miscellaneous reserve
2,338,279 GBP2023-12-31
2,338,279 GBP2022-12-31
2,420,182 GBP2022-01-01
Retained earnings (accumulated losses)
-1,497,939 GBP2023-12-31
3,107,313 GBP2022-12-31
2,684,291 GBP2022-01-01
Equity
4,951,353 GBP2023-12-31
9,556,605 GBP2022-12-31
9,215,486 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-4,605,252 GBP2023-01-01 ~ 2023-12-31
423,022 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-4,605,252 GBP2023-01-01 ~ 2023-12-31
423,022 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-4,605,252 GBP2023-01-01 ~ 2023-12-31
423,022 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-81,903 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
294,115 GBP2023-01-01 ~ 2023-12-31
250,488 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
42,575 GBP2023-01-01 ~ 2023-12-31
32,450 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,695,474 GBP2023-01-01 ~ 2023-12-31
7,582,898 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
836,881 GBP2023-01-01 ~ 2023-12-31
859,074 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,751,420 GBP2023-01-01 ~ 2023-12-31
8,664,030 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
259,222 GBP2023-01-01 ~ 2023-12-31
300,225 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,083,902 GBP2023-01-01 ~ 2023-12-31
80,374 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,711,520 GBP2023-12-31
2,711,520 GBP2022-12-31
Development expenditure
289,751 GBP2023-12-31
289,751 GBP2022-12-31
Intangible Assets - Gross Cost
3,068,166 GBP2023-12-31
3,068,166 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,553,279 GBP2023-12-31
1,335,579 GBP2022-12-31
Development expenditure
289,751 GBP2023-12-31
289,751 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,909,925 GBP2023-12-31
1,680,605 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
229,320 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,158,241 GBP2023-12-31
1,375,941 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,400,000 GBP2023-12-31
1,400,000 GBP2022-12-31
Plant and equipment
5,466,195 GBP2023-12-31
5,218,227 GBP2022-12-31
Motor vehicles
40,826 GBP2023-12-31
41,493 GBP2022-12-31
Furniture and fittings
1,077,444 GBP2023-12-31
977,608 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,118,075 GBP2023-12-31
8,275,735 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Other
381,072 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,868,983 GBP2022-12-31
Motor vehicles
35,727 GBP2022-12-31
Furniture and fittings
842,678 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,286,267 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
213,354 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
2,611 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
35,294 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
294,115 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,593,300 GBP2023-12-31
Motor vehicles
40,609 GBP2023-12-31
Furniture and fittings
1,009,907 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,380,123 GBP2023-12-31
Property, Plant & Equipment
Buildings
1,285,525 GBP2023-12-31
1,304,561 GBP2022-12-31
Plant and equipment
872,895 GBP2023-12-31
1,349,244 GBP2022-12-31
Motor vehicles
217 GBP2023-12-31
5,766 GBP2022-12-31
Furniture and fittings
67,537 GBP2023-12-31
134,930 GBP2022-12-31
Other
381,072 GBP2023-12-31
Investments in Group Undertakings
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Raw materials and consumables
3,609,955 GBP2023-12-31
2,846,636 GBP2022-12-31
Value of work in progress
3,580,043 GBP2023-12-31
2,810,352 GBP2022-12-31
Finished Goods/Goods for Resale
1,306,694 GBP2023-12-31
987,213 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,754,310 GBP2023-12-31
898,274 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,919,466 GBP2023-12-31
2,664,110 GBP2022-12-31
Other Debtors
Current
135,578 GBP2023-12-31
359,761 GBP2022-12-31
Prepayments/Accrued Income
Current
190,562 GBP2023-12-31
335,238 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
3,173 GBP2023-12-31
Bank Overdrafts
-4,130 GBP2022-12-31
Cash and Cash Equivalents
462,856 GBP2023-12-31
1,060,827 GBP2022-12-31
Bank Overdrafts
Current
4,130 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,689,865 GBP2023-12-31
1,278,331 GBP2022-12-31
Amounts owed to group undertakings
Current
10,386,719 GBP2023-12-31
4,326,080 GBP2022-12-31
Taxation/Social Security Payable
Current
92,460 GBP2023-12-31
234,923 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
144 GBP2023-12-31
144 GBP2022-12-31
Other Creditors
Current
197,534 GBP2023-12-31
88,440 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,441,180 GBP2023-12-31
607,003 GBP2022-12-31
Creditors
Current
13,807,902 GBP2023-12-31
6,539,051 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,185,422 shares2023-12-31
4,185,422 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.882023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
443,285 GBP2023-12-31
431,344 GBP2022-12-31
Between one and five year
1,011,510 GBP2023-12-31
1,356,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,454,795 GBP2023-12-31
1,787,344 GBP2022-12-31