25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
16,813,195 GBP2024-01-01 ~ 2024-12-31
12,621,176 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
14,532,859 GBP2024-01-01 ~ 2024-12-31
9,881,824 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,280,336 GBP2024-01-01 ~ 2024-12-31
2,739,352 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,727,920 GBP2024-01-01 ~ 2024-12-31
2,504,279 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
552,416 GBP2024-01-01 ~ 2024-12-31
235,073 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,404 GBP2024-01-01 ~ 2024-12-31
550 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
178,243 GBP2024-01-01 ~ 2024-12-31
183,782 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
376,577 GBP2024-01-01 ~ 2024-12-31
51,841 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
376,577 GBP2024-01-01 ~ 2024-12-31
51,841 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
376,577 GBP2024-01-01 ~ 2024-12-31
51,841 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,213,547 GBP2024-12-31
1,267,979 GBP2023-12-31
Fixed Assets
1,213,547 GBP2024-12-31
1,267,979 GBP2023-12-31
Total Inventories
433,045 GBP2024-12-31
591,700 GBP2023-12-31
Debtors
4,644,677 GBP2024-12-31
3,265,664 GBP2023-12-31
Cash at bank and in hand
1,069,015 GBP2024-12-31
2,155,451 GBP2023-12-31
Current Assets
6,146,737 GBP2024-12-31
6,012,815 GBP2023-12-31
Creditors
Current
8,212,100 GBP2024-12-31
8,186,140 GBP2023-12-31
Net Current Assets/Liabilities
-2,065,363 GBP2024-12-31
-2,173,325 GBP2023-12-31
Total Assets Less Current Liabilities
-851,816 GBP2024-12-31
-905,346 GBP2023-12-31
Creditors
Non-current
1,132,200 GBP2024-12-31
1,455,247 GBP2023-12-31
Net Assets/Liabilities
-1,984,016 GBP2024-12-31
-2,360,593 GBP2023-12-31
Equity
Called up share capital
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
-3,784,016 GBP2024-12-31
-4,160,593 GBP2023-12-31
-4,212,434 GBP2022-12-31
Equity
-1,984,016 GBP2024-12-31
-2,360,593 GBP2023-12-31
-2,412,434 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
376,577 GBP2024-01-01 ~ 2024-12-31
51,841 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,581,953 GBP2024-01-01 ~ 2024-12-31
1,940,575 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
195,587 GBP2024-01-01 ~ 2024-12-31
191,916 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
112,172 GBP2024-01-01 ~ 2024-12-31
98,044 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,889,712 GBP2024-01-01 ~ 2024-12-31
2,230,535 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
412024-01-01 ~ 2024-12-31
412023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
221,073 GBP2024-01-01 ~ 2024-12-31
211,482 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
94,144 GBP2024-01-01 ~ 2024-12-31
12,960 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
857,884 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,968 GBP2023-12-31
Intangible Assets - Gross Cost
861,852 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
857,884 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,968 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
861,852 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,503,374 GBP2024-12-31
2,646,381 GBP2023-12-31
Computers
886,956 GBP2024-12-31
1,031,512 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,515,118 GBP2024-12-31
3,677,893 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-184,790 GBP2024-01-01 ~ 2024-12-31
Computers
-167,580 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-352,370 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
124,788 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,764,710 GBP2024-12-31
1,786,649 GBP2023-12-31
Computers
536,861 GBP2024-12-31
623,265 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,301,571 GBP2024-12-31
2,409,914 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
157,379 GBP2024-01-01 ~ 2024-12-31
Computers
63,694 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
221,073 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-179,318 GBP2024-01-01 ~ 2024-12-31
Computers
-150,098 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-329,416 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
124,788 GBP2024-12-31
Plant and equipment
738,664 GBP2024-12-31
859,732 GBP2023-12-31
Computers
350,095 GBP2024-12-31
408,247 GBP2023-12-31
Raw Materials
433,045 GBP2024-12-31
591,700 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,223,130 GBP2024-12-31
2,758,173 GBP2023-12-31
Other Debtors
Current
266,722 GBP2024-12-31
266,722 GBP2023-12-31
Prepayments/Accrued Income
Current
154,825 GBP2024-12-31
240,769 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,644,677 GBP2024-12-31
Current, Amounts falling due within one year
3,265,664 GBP2023-12-31
Trade Creditors/Trade Payables
Current
368,118 GBP2024-12-31
809,722 GBP2023-12-31
Other Taxation & Social Security Payable
Current
609,061 GBP2024-12-31
503,202 GBP2023-12-31
Other Creditors
Current
94,559 GBP2024-12-31
76,269 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
920,959 GBP2024-12-31
825,038 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
148,400 GBP2024-12-31
148,400 GBP2023-12-31
Between one and five year
111,300 GBP2024-12-31
259,700 GBP2023-12-31
All periods
259,700 GBP2024-12-31
408,100 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
376,577 GBP2024-01-01 ~ 2024-12-31