25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,621,176 GBP2023-01-01 ~ 2023-12-31
11,632,820 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
9,881,824 GBP2023-01-01 ~ 2023-12-31
9,434,968 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,739,352 GBP2023-01-01 ~ 2023-12-31
2,197,852 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,504,279 GBP2023-01-01 ~ 2023-12-31
2,186,919 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
235,073 GBP2023-01-01 ~ 2023-12-31
10,933 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
550 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
183,782 GBP2023-01-01 ~ 2023-12-31
112,450 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
51,841 GBP2023-01-01 ~ 2023-12-31
-101,517 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
51,841 GBP2023-01-01 ~ 2023-12-31
-101,517 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
51,841 GBP2023-01-01 ~ 2023-12-31
-101,517 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,267,979 GBP2023-12-31
1,388,056 GBP2022-12-31
Fixed Assets
1,267,979 GBP2023-12-31
1,388,056 GBP2022-12-31
Total Inventories
591,700 GBP2023-12-31
802,848 GBP2022-12-31
Debtors
3,265,664 GBP2023-12-31
3,340,628 GBP2022-12-31
Cash at bank and in hand
2,155,451 GBP2023-12-31
1,245,898 GBP2022-12-31
Current Assets
6,012,815 GBP2023-12-31
5,389,374 GBP2022-12-31
Creditors
Current
8,186,140 GBP2023-12-31
7,307,584 GBP2022-12-31
Net Current Assets/Liabilities
-2,173,325 GBP2023-12-31
-1,918,210 GBP2022-12-31
Total Assets Less Current Liabilities
-905,346 GBP2023-12-31
-530,154 GBP2022-12-31
Creditors
Non-current
1,455,247 GBP2023-12-31
1,882,280 GBP2022-12-31
Net Assets/Liabilities
-2,360,593 GBP2023-12-31
-2,412,434 GBP2022-12-31
Equity
-2,360,593 GBP2023-12-31
-2,412,434 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
51,841 GBP2023-01-01 ~ 2023-12-31
-101,517 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,940,575 GBP2023-01-01 ~ 2023-12-31
1,714,229 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
191,916 GBP2023-01-01 ~ 2023-12-31
179,178 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,044 GBP2023-01-01 ~ 2023-12-31
101,033 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,230,535 GBP2023-01-01 ~ 2023-12-31
1,994,440 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
412023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
211,482 GBP2023-01-01 ~ 2023-12-31
225,749 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
12,960 GBP2023-01-01 ~ 2023-12-31
-19,288 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
857,884 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
3,968 GBP2022-12-31
Intangible Assets - Gross Cost
861,852 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
857,884 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
3,968 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
861,852 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,646,381 GBP2023-12-31
2,569,674 GBP2022-12-31
Motor vehicles
28,466 GBP2022-12-31
Computers
1,031,512 GBP2023-12-31
1,010,134 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,677,893 GBP2023-12-31
3,608,274 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-50,466 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-50,466 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,786,649 GBP2023-12-31
1,647,904 GBP2022-12-31
Motor vehicles
19,861 GBP2022-12-31
Computers
623,265 GBP2023-12-31
552,453 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,409,914 GBP2023-12-31
2,220,218 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
138,745 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
1,925 GBP2023-01-01 ~ 2023-12-31
Computers
70,812 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
211,482 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,786 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,786 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
859,732 GBP2023-12-31
921,770 GBP2022-12-31
Computers
408,247 GBP2023-12-31
457,681 GBP2022-12-31
Motor vehicles
8,605 GBP2022-12-31
Raw Materials
591,700 GBP2023-12-31
802,848 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,758,173 GBP2023-12-31
2,974,772 GBP2022-12-31
Other Debtors
Current
266,722 GBP2023-12-31
267,558 GBP2022-12-31
Prepayments/Accrued Income
Current
240,769 GBP2023-12-31
98,298 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,265,664 GBP2023-12-31
3,340,628 GBP2022-12-31
Trade Creditors/Trade Payables
Current
809,722 GBP2023-12-31
748,942 GBP2022-12-31
Other Taxation & Social Security Payable
Current
503,202 GBP2023-12-31
405,908 GBP2022-12-31
Other Creditors
Current
76,269 GBP2023-12-31
83,366 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
825,038 GBP2023-12-31
798,983 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
220,440 GBP2023-12-31
220,440 GBP2022-12-31
Between one and five year
385,770 GBP2023-12-31
606,210 GBP2022-12-31
All periods
606,210 GBP2023-12-31
826,650 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
51,841 GBP2023-01-01 ~ 2023-12-31