25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-10,498,669 GBP2024-01-01 ~ 2024-12-31
-9,552,349 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,373,155 GBP2024-01-01 ~ 2024-12-31
-4,108,525 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-463,713 GBP2024-01-01 ~ 2024-12-31
823,566 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-341,793 GBP2024-01-01 ~ 2024-12-31
727,959 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
16,091 GBP2024-01-01 ~ 2024-12-31
650,539 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
338,166 GBP2024-12-31
150,432 GBP2023-12-31
Property, Plant & Equipment
11,073,565 GBP2024-12-31
10,201,639 GBP2023-12-31
Fixed Assets - Investments
0 GBP2024-12-31
85 GBP2023-12-31
Fixed Assets
11,411,731 GBP2024-12-31
10,352,156 GBP2023-12-31
Debtors
2,957,065 GBP2024-12-31
1,836,636 GBP2023-12-31
Cash at bank and in hand
515,177 GBP2024-12-31
897,864 GBP2023-12-31
Current Assets
4,750,753 GBP2024-12-31
3,777,219 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,201,251 GBP2024-12-31
-6,185,008 GBP2023-12-31
Net Current Assets/Liabilities
-3,450,498 GBP2024-12-31
-2,407,789 GBP2023-12-31
Total Assets Less Current Liabilities
7,961,233 GBP2024-12-31
7,944,367 GBP2023-12-31
Net Assets/Liabilities
5,224,586 GBP2024-12-31
5,208,495 GBP2023-12-31
Equity
Called up share capital
101 GBP2024-12-31
101 GBP2023-12-31
100 GBP2022-12-31
Share premium
3,347 GBP2024-12-31
3,347 GBP2023-12-31
0 GBP2022-12-31
Revaluation reserve
3,331,773 GBP2024-12-31
2,973,889 GBP2023-12-31
3,051,309 GBP2022-12-31
Retained earnings (accumulated losses)
1,889,365 GBP2024-12-31
2,231,158 GBP2023-12-31
1,503,199 GBP2022-12-31
Equity
5,224,586 GBP2024-12-31
5,208,495 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-341,793 GBP2024-01-01 ~ 2024-12-31
727,959 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
3,348 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
31,000 GBP2024-01-01 ~ 2024-12-31
30,270 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1122024-01-01 ~ 2024-12-31
1112023-01-01 ~ 2023-12-31
Wages/Salaries
4,335,036 GBP2024-01-01 ~ 2024-12-31
3,895,289 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
87,385 GBP2024-01-01 ~ 2024-12-31
82,349 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,909,128 GBP2024-01-01 ~ 2024-12-31
4,421,759 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
202,964 GBP2024-01-01 ~ 2024-12-31
198,540 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-28,496 GBP2024-01-01 ~ 2024-12-31
37,526 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
220,632 GBP2024-12-31
205,438 GBP2023-12-31
Intangible Assets - Gross Cost
410,682 GBP2024-12-31
205,438 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
70,739 GBP2024-12-31
55,006 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
72,516 GBP2024-12-31
55,006 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
15,756 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
17,533 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
149,893 GBP2024-12-31
150,432 GBP2023-12-31
Intangible Assets
338,166 GBP2024-12-31
150,432 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
285,434 GBP2024-12-31
227,543 GBP2023-12-31
Plant and equipment
2,354,528 GBP2024-12-31
2,216,374 GBP2023-12-31
Computers
66,400 GBP2024-12-31
66,400 GBP2023-12-31
Motor vehicles
485,454 GBP2024-12-31
317,737 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
15,432,964 GBP2024-12-31
13,662,912 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-654 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-55,402 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-56,056 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
63,701 GBP2024-12-31
38,808 GBP2023-12-31
Plant and equipment
1,326,994 GBP2024-12-31
1,094,028 GBP2023-12-31
Computers
66,400 GBP2024-12-31
60,539 GBP2023-12-31
Motor vehicles
177,156 GBP2024-12-31
163,963 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,359,399 GBP2024-12-31
3,461,273 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
24,893 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
233,020 GBP2024-01-01 ~ 2024-12-31
Computers
5,861 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
53,284 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,415,450 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-54 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-40,091 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-40,145 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
221,733 GBP2024-12-31
188,735 GBP2023-12-31
Plant and equipment
1,027,534 GBP2024-12-31
1,122,346 GBP2023-12-31
Computers
0 GBP2024-12-31
5,861 GBP2023-12-31
Motor vehicles
308,298 GBP2024-12-31
153,774 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,187,329 GBP2024-12-31
1,316,605 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
75,623 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
62,829 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
125,275 GBP2024-12-31
123,909 GBP2023-12-31
Prepayments/Accrued Income
Current
581,632 GBP2024-12-31
320,499 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,957,065 GBP2024-12-31
1,836,636 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
296,400 GBP2024-12-31
221,944 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,787,935 GBP2024-12-31
1,061,614 GBP2023-12-31
Amounts owed to group undertakings
Current
2,663,898 GBP2024-12-31
2,223,878 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
45,723 GBP2023-12-31
Other Taxation & Social Security Payable
Current
307,109 GBP2024-12-31
325,054 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
602,271 GBP2024-12-31
239,870 GBP2023-12-31
Other Creditors
Current
248,287 GBP2024-12-31
210,093 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
678,884 GBP2024-12-31
768,908 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
296,400 GBP2024-12-31
221,944 GBP2023-12-31
Minimum gross finance lease payments owing
975,284 GBP2024-12-31
990,852 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
602,804 GBP2024-12-31
472,572 GBP2023-12-31
Between two and five year
1,849,505 GBP2024-12-31
1,478,545 GBP2023-12-31
More than five year
2,154,130 GBP2024-12-31
1,181,250 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,606,439 GBP2024-12-31
3,132,367 GBP2023-12-31