25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
1312024-01-01 ~ 2024-12-31
1242022-07-01 ~ 2023-12-31
Turnover/Revenue
12,819,458 GBP2024-01-01 ~ 2024-12-31
16,602,267 GBP2022-07-01 ~ 2023-12-31
Cost of Sales
-7,191,626 GBP2024-01-01 ~ 2024-12-31
-9,248,392 GBP2022-07-01 ~ 2023-12-31
Gross Profit/Loss
5,627,832 GBP2024-01-01 ~ 2024-12-31
7,353,875 GBP2022-07-01 ~ 2023-12-31
Distribution Costs
-1,385,097 GBP2024-01-01 ~ 2024-12-31
-1,867,912 GBP2022-07-01 ~ 2023-12-31
Administrative Expenses
-3,167,315 GBP2024-01-01 ~ 2024-12-31
-4,095,833 GBP2022-07-01 ~ 2023-12-31
Operating Profit/Loss
1,075,420 GBP2024-01-01 ~ 2024-12-31
1,390,130 GBP2022-07-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
981,024 GBP2024-01-01 ~ 2024-12-31
1,243,103 GBP2022-07-01 ~ 2023-12-31
Profit/Loss
735,519 GBP2024-01-01 ~ 2024-12-31
1,083,380 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment
841,028 GBP2024-12-31
309,992 GBP2023-12-31
Fixed Assets
841,028 GBP2024-12-31
309,992 GBP2023-12-31
Total Inventories
845,191 GBP2024-12-31
834,138 GBP2023-12-31
Debtors
Current
4,052,389 GBP2024-12-31
3,324,926 GBP2023-12-31
Cash at bank and in hand
98,594 GBP2024-12-31
92,645 GBP2023-12-31
Current Assets
4,996,174 GBP2024-12-31
4,251,709 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,408,734 GBP2024-12-31
Net Current Assets/Liabilities
2,587,440 GBP2024-12-31
1,857,466 GBP2023-12-31
Total Assets Less Current Liabilities
3,428,468 GBP2024-12-31
2,167,458 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-262,667 GBP2023-12-31
Net Assets/Liabilities
2,290,310 GBP2024-12-31
1,904,791 GBP2023-12-31
Equity
Called up share capital
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
1,000,000 GBP2022-07-01
Retained earnings (accumulated losses)
1,290,310 GBP2024-12-31
904,791 GBP2023-12-31
121,411 GBP2022-07-01
Equity
2,290,310 GBP2024-12-31
1,904,791 GBP2023-12-31
1,121,411 GBP2022-07-01
Profit/Loss
Retained earnings (accumulated losses)
735,519 GBP2024-01-01 ~ 2024-12-31
1,083,380 GBP2022-07-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2024-01-01 ~ 2024-12-31
-300,000 GBP2022-07-01 ~ 2023-12-31
Dividends Paid
-350,000 GBP2024-01-01 ~ 2024-12-31
-300,000 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
129,355 GBP2024-01-01 ~ 2024-12-31
181,948 GBP2022-07-01 ~ 2023-12-31
Cash and Cash Equivalents
98,594 GBP2024-12-31
92,645 GBP2023-12-31
1,545,363 GBP2022-07-01
Audit Fees/Expenses
26,500 GBP2024-01-01 ~ 2024-12-31
25,250 GBP2022-07-01 ~ 2023-12-31
Wages/Salaries
4,729,248 GBP2024-01-01 ~ 2024-12-31
6,380,320 GBP2022-07-01 ~ 2023-12-31
Social Security Costs
488,298 GBP2024-01-01 ~ 2024-12-31
682,136 GBP2022-07-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,372,685 GBP2024-01-01 ~ 2024-12-31
7,282,716 GBP2022-07-01 ~ 2023-12-31
Director Remuneration
186,761 GBP2024-01-01 ~ 2024-12-31
301,690 GBP2022-07-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
145,665 GBP2024-01-01 ~ 2024-12-31
34,690 GBP2022-07-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
245,256 GBP2024-01-01 ~ 2024-12-31
273,483 GBP2022-07-01 ~ 2023-12-31
Dividends Paid on Shares
350,000 GBP2024-01-01 ~ 2024-12-31
300,000 GBP2022-07-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
109,174 GBP2024-12-31
100,854 GBP2023-12-31
Plant and equipment
997,946 GBP2024-12-31
982,502 GBP2023-12-31
Motor vehicles
514,531 GBP2024-12-31
504,694 GBP2023-12-31
Office equipment
150,257 GBP2024-12-31
150,730 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,272,780 GBP2024-12-31
1,738,780 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-28,500 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-61,345 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-126,442 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Other
500,872 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
740,665 GBP2023-12-31
Motor vehicles
485,365 GBP2023-12-31
Office equipment
136,976 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,428,788 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
91,475 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
129,355 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-28,496 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-61,341 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-126,391 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
803,644 GBP2024-12-31
Motor vehicles
443,951 GBP2024-12-31
Office equipment
109,858 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,431,752 GBP2024-12-31
Property, Plant & Equipment
Buildings
34,875 GBP2024-12-31
35,072 GBP2023-12-31
Plant and equipment
194,302 GBP2024-12-31
241,838 GBP2023-12-31
Motor vehicles
70,580 GBP2024-12-31
19,329 GBP2023-12-31
Office equipment
40,399 GBP2024-12-31
13,754 GBP2023-12-31
Other
500,872 GBP2024-12-31
Raw materials and consumables
469,014 GBP2024-12-31
437,991 GBP2023-12-31
Value of work in progress
185,254 GBP2024-12-31
219,276 GBP2023-12-31
Finished Goods/Goods for Resale
190,923 GBP2024-12-31
176,871 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,114,047 GBP2024-12-31
1,660,994 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
919,031 GBP2024-12-31
919,031 GBP2023-12-31
Other Debtors
Current
797,801 GBP2024-12-31
479,865 GBP2023-12-31
Prepayments/Accrued Income
Current
221,510 GBP2024-12-31
258,138 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
6,898 GBP2023-12-31
Other Remaining Borrowings
Current
136,000 GBP2024-12-31
136,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,094,768 GBP2024-12-31
736,836 GBP2023-12-31
Corporation Tax Payable
Current
99,840 GBP2024-12-31
163,390 GBP2023-12-31
Taxation/Social Security Payable
Current
46,437 GBP2024-12-31
223,585 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
27,614 GBP2024-12-31
23,366 GBP2023-12-31
Other Creditors
Current
471,421 GBP2024-12-31
385,562 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
532,654 GBP2024-12-31
725,504 GBP2023-12-31
Creditors
Current
2,408,734 GBP2024-12-31
2,394,243 GBP2023-12-31
Other Remaining Borrowings
Non-current
926,667 GBP2024-12-31
262,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
72,724 GBP2024-12-31
Creditors
Non-current
999,391 GBP2024-12-31
262,667 GBP2023-12-31
Net Deferred Tax Liability/Asset
-138,767 GBP2024-12-31
6,898 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-145,665 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-138,767 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2024-12-31
1,000,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
219,078 GBP2024-12-31
197,368 GBP2023-12-31
Between one and five year
749,217 GBP2024-12-31
725,692 GBP2023-12-31
More than five year
360,000 GBP2024-12-31
520,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,328,295 GBP2024-12-31
1,443,060 GBP2023-12-31