25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-09-01 ~ 2024-08-31
Turnover/Revenue
16,672,266 GBP2023-09-01 ~ 2024-08-31
12,697,068 GBP2022-09-01 ~ 2023-08-31
Cost of Sales
10,456,723 GBP2023-09-01 ~ 2024-08-31
8,223,119 GBP2022-09-01 ~ 2023-08-31
Gross Profit/Loss
6,215,543 GBP2023-09-01 ~ 2024-08-31
4,473,949 GBP2022-09-01 ~ 2023-08-31
Administrative Expenses
2,568,121 GBP2023-09-01 ~ 2024-08-31
2,068,835 GBP2022-09-01 ~ 2023-08-31
Operating Profit/Loss
3,647,422 GBP2023-09-01 ~ 2024-08-31
2,405,114 GBP2022-09-01 ~ 2023-08-31
Other Interest Receivable/Similar Income (Finance Income)
16 GBP2023-09-01 ~ 2024-08-31
Interest Payable/Similar Charges (Finance Costs)
3,376 GBP2023-09-01 ~ 2024-08-31
2,168 GBP2022-09-01 ~ 2023-08-31
Profit/Loss on Ordinary Activities Before Tax
3,644,062 GBP2023-09-01 ~ 2024-08-31
2,402,946 GBP2022-09-01 ~ 2023-08-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
922,044 GBP2023-09-01 ~ 2024-08-31
527,165 GBP2022-09-01 ~ 2023-08-31
Profit/Loss
2,722,018 GBP2023-09-01 ~ 2024-08-31
1,875,781 GBP2022-09-01 ~ 2023-08-31
Comprehensive Income/Expense
2,722,018 GBP2023-09-01 ~ 2024-08-31
1,875,781 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
2,213,508 GBP2024-08-31
1,909,190 GBP2023-08-31
Total Inventories
324,936 GBP2024-08-31
310,497 GBP2023-08-31
Debtors
5,257,829 GBP2024-08-31
3,152,418 GBP2023-08-31
Cash at bank and in hand
3,708,345 GBP2024-08-31
2,914,584 GBP2023-08-31
Current Assets
9,291,110 GBP2024-08-31
6,377,499 GBP2023-08-31
Creditors
Current
3,341,955 GBP2024-08-31
2,510,012 GBP2023-08-31
Net Current Assets/Liabilities
5,949,155 GBP2024-08-31
3,867,487 GBP2023-08-31
Total Assets Less Current Liabilities
8,162,663 GBP2024-08-31
5,776,677 GBP2023-08-31
Creditors
Non-current
-182,925 GBP2024-08-31
Net Assets/Liabilities
7,815,263 GBP2024-08-31
5,693,245 GBP2023-08-31
Equity
Called up share capital
50,000 GBP2024-08-31
50,000 GBP2023-08-31
50,000 GBP2022-08-31
Retained earnings (accumulated losses)
7,765,263 GBP2024-08-31
5,643,245 GBP2023-08-31
3,767,464 GBP2022-08-31
Equity
7,815,263 GBP2024-08-31
5,693,245 GBP2023-08-31
3,817,464 GBP2022-08-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,722,018 GBP2023-09-01 ~ 2024-08-31
1,875,781 GBP2022-09-01 ~ 2023-08-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2023-09-01 ~ 2024-08-31
Dividends Paid
-600,000 GBP2023-09-01 ~ 2024-08-31
Wages/Salaries
3,087,077 GBP2023-09-01 ~ 2024-08-31
2,602,479 GBP2022-09-01 ~ 2023-08-31
Social Security Costs
317,313 GBP2023-09-01 ~ 2024-08-31
287,641 GBP2022-09-01 ~ 2023-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,168 GBP2023-09-01 ~ 2024-08-31
82,169 GBP2022-09-01 ~ 2023-08-31
Staff Costs/Employee Benefits Expense
3,500,558 GBP2023-09-01 ~ 2024-08-31
2,972,289 GBP2022-09-01 ~ 2023-08-31
Average Number of Employees
802023-09-01 ~ 2024-08-31
692022-09-01 ~ 2023-08-31
Director Remuneration
369,626 GBP2023-09-01 ~ 2024-08-31
325,407 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
161,438 GBP2023-09-01 ~ 2024-08-31
130,064 GBP2022-09-01 ~ 2023-08-31
Audit Fees/Expenses
17,500 GBP2023-09-01 ~ 2024-08-31
15,415 GBP2022-09-01 ~ 2023-08-31
Current Tax for the Period
836,265 GBP2023-09-01 ~ 2024-08-31
493,764 GBP2022-09-01 ~ 2023-08-31
Tax Expense/Credit at Applicable Tax Rate
911,016 GBP2023-09-01 ~ 2024-08-31
517,114 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,774,489 GBP2024-08-31
1,726,510 GBP2023-08-31
Plant and equipment
925,364 GBP2024-08-31
887,123 GBP2023-08-31
Furniture and fittings
156,540 GBP2024-08-31
154,090 GBP2023-08-31
Motor vehicles
778,223 GBP2024-08-31
541,649 GBP2023-08-31
Property, Plant & Equipment - Gross Cost
3,634,616 GBP2024-08-31
3,309,372 GBP2023-08-31
Property, Plant & Equipment - Disposals
Motor vehicles
-177,368 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Disposals
-177,368 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
333,698 GBP2024-08-31
304,827 GBP2023-08-31
Plant and equipment
695,198 GBP2024-08-31
656,937 GBP2023-08-31
Furniture and fittings
146,213 GBP2024-08-31
143,843 GBP2023-08-31
Motor vehicles
245,999 GBP2024-08-31
294,575 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,421,108 GBP2024-08-31
1,400,182 GBP2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
28,871 GBP2023-09-01 ~ 2024-08-31
Plant and equipment
38,261 GBP2023-09-01 ~ 2024-08-31
Furniture and fittings
2,370 GBP2023-09-01 ~ 2024-08-31
Motor vehicles
117,135 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
186,637 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-165,711 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-165,711 GBP2023-09-01 ~ 2024-08-31
Property, Plant & Equipment
Land and buildings
1,440,791 GBP2024-08-31
1,421,683 GBP2023-08-31
Plant and equipment
230,166 GBP2024-08-31
230,186 GBP2023-08-31
Furniture and fittings
10,327 GBP2024-08-31
10,247 GBP2023-08-31
Motor vehicles
532,224 GBP2024-08-31
247,074 GBP2023-08-31
Raw Materials
324,936 GBP2024-08-31
310,497 GBP2023-08-31
Trade Debtors/Trade Receivables
Current
2,912,065 GBP2024-08-31
2,245,950 GBP2023-08-31
Amounts Owed by Group Undertakings
Current
37,068 GBP2024-08-31
49,583 GBP2023-08-31
Other Debtors
Current
3,000 GBP2024-08-31
Prepayments
Current
199,731 GBP2024-08-31
70,210 GBP2023-08-31
Debtors
Amounts falling due within one year, Current
5,257,829 GBP2024-08-31
3,152,418 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Current
48,780 GBP2024-08-31
12,309 GBP2023-08-31
Trade Creditors/Trade Payables
Current
1,220,094 GBP2024-08-31
1,258,459 GBP2023-08-31
Amounts owed to group undertakings
Current
923,477 GBP2024-08-31
232,421 GBP2023-08-31
Corporation Tax Payable
Current
506,265 GBP2024-08-31
493,764 GBP2023-08-31
Other Taxation & Social Security Payable
Current
65,231 GBP2024-08-31
81,557 GBP2023-08-31
Accrued Liabilities
Current
276,195 GBP2024-08-31
188,868 GBP2023-08-31
Finance Lease Liabilities - Total Present Value
Non-current
182,925 GBP2024-08-31
Between one and five year, hire purchase agreements
182,925 GBP2024-08-31
hire purchase agreements
231,705 GBP2024-08-31
12,309 GBP2023-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
88,950 GBP2024-08-31
Between one and five year
289,088 GBP2024-08-31
All periods
378,038 GBP2024-08-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
164,475 GBP2024-08-31
83,432 GBP2023-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-08-31
Profit/Loss
Retained earnings (accumulated losses)
2,722,018 GBP2023-09-01 ~ 2024-08-31