25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
(expand)Administrative Expenses
-8,472,644 GBP2024-01-01 ~ 2024-12-31
-9,306,143 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,382,291 GBP2024-01-01 ~ 2024-12-31
-4,119,397 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,197,220 GBP2024-01-01 ~ 2024-12-31
-489,028 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,185,071 GBP2024-01-01 ~ 2024-12-31
-4,608,425 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,157,460 GBP2024-01-01 ~ 2024-12-31
-4,605,252 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
940,541 GBP2024-12-31
1,158,241 GBP2023-12-31
Property, Plant & Equipment
2,891,476 GBP2024-12-31
2,737,952 GBP2023-12-31
Fixed Assets - Investments
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Fixed Assets
3,833,017 GBP2024-12-31
3,897,193 GBP2023-12-31
Total Inventories
9,333,442 GBP2024-12-31
8,496,692 GBP2023-12-31
Debtors
Current
18,542,148 GBP2024-12-31
7,003,089 GBP2023-12-31
Cash at bank and in hand
1,600,155 GBP2024-12-31
462,856 GBP2023-12-31
Current Assets
29,475,745 GBP2024-12-31
15,962,637 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-13,807,902 GBP2023-12-31
Net Current Assets/Liabilities
3,369,372 GBP2024-12-31
2,154,735 GBP2023-12-31
Total Assets Less Current Liabilities
7,202,389 GBP2024-12-31
6,051,928 GBP2023-12-31
Net Assets/Liabilities
6,108,815 GBP2024-12-31
4,951,353 GBP2023-12-31
Equity
Called up share capital
3,683,173 GBP2024-12-31
3,683,171 GBP2023-12-31
3,683,171 GBP2023-01-01
Share premium
82,663 GBP2024-12-31
82,663 GBP2023-12-31
82,663 GBP2023-01-01
Revaluation reserve
345,179 GBP2024-12-31
345,179 GBP2023-12-31
345,179 GBP2023-01-01
Other miscellaneous reserve
2,338,279 GBP2024-12-31
2,338,279 GBP2023-12-31
2,338,279 GBP2023-01-01
Retained earnings (accumulated losses)
-340,479 GBP2024-12-31
-1,497,939 GBP2023-12-31
3,107,313 GBP2023-01-01
Equity
6,108,815 GBP2024-12-31
4,951,353 GBP2023-12-31
9,556,605 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,157,460 GBP2024-01-01 ~ 2024-12-31
-4,605,252 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,157,460 GBP2024-01-01 ~ 2024-12-31
-4,605,252 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,157,460 GBP2024-01-01 ~ 2024-12-31
-4,605,252 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
2 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
2 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
2 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
2 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
325,618 GBP2024-01-01 ~ 2024-12-31
294,115 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
47,200 GBP2024-01-01 ~ 2024-12-31
42,575 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
8,837,632 GBP2024-01-01 ~ 2024-12-31
8,695,474 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
913,756 GBP2024-01-01 ~ 2024-12-31
836,881 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,980,052 GBP2024-01-01 ~ 2024-12-31
9,751,420 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
259,222 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
296,268 GBP2024-01-01 ~ 2024-12-31
-1,083,902 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,711,520 GBP2024-12-31
2,711,520 GBP2023-12-31
Development expenditure
289,751 GBP2024-12-31
289,751 GBP2023-12-31
Intangible Assets - Gross Cost
3,068,166 GBP2024-12-31
3,068,166 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,770,979 GBP2024-12-31
1,553,279 GBP2023-12-31
Development expenditure
289,751 GBP2024-12-31
289,751 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,127,625 GBP2024-12-31
1,909,925 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
217,700 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
940,541 GBP2024-12-31
1,158,241 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,400,000 GBP2024-12-31
1,400,000 GBP2023-12-31
Plant and equipment
5,649,156 GBP2024-12-31
5,466,195 GBP2023-12-31
Motor vehicles
104,397 GBP2024-12-31
40,826 GBP2023-12-31
Furniture and fittings
942,397 GBP2024-12-31
1,077,444 GBP2023-12-31
Other
5,990 GBP2024-12-31
381,072 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,727,364 GBP2024-12-31
9,118,075 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-565,777 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-184,142 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-877,033 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including 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 (Not Including Impairment)
6,380,123 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
34,334 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
325,618 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-560,256 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-184,142 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-869,853 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,277,864 GBP2024-12-31
Motor vehicles
47,449 GBP2024-12-31
Furniture and fittings
860,099 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,835,888 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,266,489 GBP2024-12-31
1,285,525 GBP2023-12-31
Plant and equipment
1,371,292 GBP2024-12-31
872,895 GBP2023-12-31
Motor vehicles
56,948 GBP2024-12-31
217 GBP2023-12-31
Furniture and fittings
82,298 GBP2024-12-31
67,537 GBP2023-12-31
Other
5,990 GBP2024-12-31
381,072 GBP2023-12-31
Investments in Group Undertakings
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Raw materials and consumables
4,046,281 GBP2024-12-31
3,609,955 GBP2023-12-31
Value of work in progress
4,244,813 GBP2024-12-31
3,580,043 GBP2023-12-31
Finished Goods/Goods for Resale
1,042,348 GBP2024-12-31
1,306,694 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,112,909 GBP2024-12-31
1,754,310 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
16,945,113 GBP2024-12-31
4,919,466 GBP2023-12-31
Other Debtors
Current
57,962 GBP2024-12-31
135,578 GBP2023-12-31
Prepayments/Accrued Income
Current
418,992 GBP2024-12-31
190,562 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
7,172 GBP2024-12-31
3,173 GBP2023-12-31
Trade Creditors/Trade Payables
Current
942,753 GBP2024-12-31
1,689,865 GBP2023-12-31
Amounts owed to group undertakings
Current
24,001,150 GBP2024-12-31
10,386,719 GBP2023-12-31
Taxation/Social Security Payable
Current
55,935 GBP2024-12-31
92,460 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
144 GBP2024-12-31
144 GBP2023-12-31
Other Creditors
Current
168,913 GBP2024-12-31
197,534 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
937,478 GBP2024-12-31
1,441,180 GBP2023-12-31
Creditors
Current
26,106,373 GBP2024-12-31
13,807,902 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-27,611 GBP2024-01-01 ~ 2024-12-31
Net Deferred Tax Liability/Asset
-27,611 GBP2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-27,611 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,081,063 shares2024-12-31
2,081,061 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.0000002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,081,061 shares2024-12-31
2,081,061 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.7698522024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.0100002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
663,584 GBP2024-12-31
443,285 GBP2023-12-31
Between one and five year
1,153,036 GBP2024-12-31
1,011,510 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,816,620 GBP2024-12-31
1,454,795 GBP2023-12-31