25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
7,427,512 GBP2024-01-01 ~ 2024-12-31
7,113,635 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
5,014,170 GBP2024-01-01 ~ 2024-12-31
4,925,157 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,413,342 GBP2024-01-01 ~ 2024-12-31
2,188,478 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,863,590 GBP2024-01-01 ~ 2024-12-31
1,796,230 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
757,205 GBP2024-01-01 ~ 2024-12-31
578,672 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
71,087 GBP2024-01-01 ~ 2024-12-31
31,303 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
686,118 GBP2024-01-01 ~ 2024-12-31
547,369 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
193,162 GBP2024-01-01 ~ 2024-12-31
32,297 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
492,956 GBP2024-01-01 ~ 2024-12-31
515,072 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,398,617 GBP2024-12-31
1,954,261 GBP2023-12-31
1,439,189 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-48,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
1,807,638 GBP2024-12-31
1,467,798 GBP2023-12-31
Total Inventories
136,578 GBP2024-12-31
188,195 GBP2023-12-31
Debtors
4,496,568 GBP2024-12-31
4,067,172 GBP2023-12-31
Cash at bank and in hand
43,928 GBP2024-12-31
45,509 GBP2023-12-31
Current Assets
4,677,074 GBP2024-12-31
4,300,876 GBP2023-12-31
Creditors
Current
1,474,036 GBP2024-12-31
1,540,884 GBP2023-12-31
Net Current Assets/Liabilities
3,203,038 GBP2024-12-31
2,759,992 GBP2023-12-31
Total Assets Less Current Liabilities
5,010,676 GBP2024-12-31
4,227,790 GBP2023-12-31
Net Assets/Liabilities
4,199,647 GBP2024-12-31
3,755,291 GBP2023-12-31
Equity
Called up share capital
1,801,030 GBP2024-12-31
1,801,030 GBP2023-12-31
Equity
4,199,647 GBP2024-12-31
3,755,291 GBP2023-12-31
Wages/Salaries
2,702,258 GBP2024-01-01 ~ 2024-12-31
2,576,621 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
284,674 GBP2024-01-01 ~ 2024-12-31
266,290 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,986,932 GBP2024-01-01 ~ 2024-12-31
2,842,911 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
592024-01-01 ~ 2024-12-31
582023-01-01 ~ 2023-12-31
Director Remuneration
157,905 GBP2024-01-01 ~ 2024-12-31
215,663 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
163,650 GBP2024-01-01 ~ 2024-12-31
162,667 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,000 GBP2024-01-01 ~ 2024-12-31
8,400 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
109,852 GBP2024-01-01 ~ 2024-12-31
-40,137 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
291,735 GBP2024-12-31
229,236 GBP2023-12-31
Plant and equipment
2,326,670 GBP2024-12-31
1,761,756 GBP2023-12-31
Furniture and fittings
223,945 GBP2024-12-31
223,945 GBP2023-12-31
Motor vehicles
598,284 GBP2024-12-31
629,493 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,440,634 GBP2024-12-31
2,844,430 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,710 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-59,353 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-63,063 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
36,507 GBP2024-12-31
17,551 GBP2023-12-31
Plant and equipment
1,055,055 GBP2024-12-31
893,536 GBP2023-12-31
Furniture and fittings
170,047 GBP2024-12-31
154,220 GBP2023-12-31
Motor vehicles
371,387 GBP2024-12-31
311,325 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,632,996 GBP2024-12-31
1,376,632 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
164,487 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
15,827 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
84,958 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
284,228 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,968 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-24,896 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,864 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
255,228 GBP2024-12-31
211,685 GBP2023-12-31
Plant and equipment
1,271,615 GBP2024-12-31
868,220 GBP2023-12-31
Furniture and fittings
53,898 GBP2024-12-31
69,725 GBP2023-12-31
Motor vehicles
226,897 GBP2024-12-31
318,168 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
704,050 GBP2024-12-31
178,717 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
496,610 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
28,144 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
135,063 GBP2024-12-31
96,615 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
216,602 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
38,448 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
82,130 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
120,578 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
568,987 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
187,041 GBP2024-12-31
Under hire purchased contracts or finance leases
756,028 GBP2024-12-31
362,110 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
82,102 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
280,008 GBP2023-12-31
Merchandise
127,178 GBP2024-12-31
137,037 GBP2023-12-31
Value of work in progress
9,400 GBP2024-12-31
51,158 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,594,247 GBP2024-12-31
1,476,586 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,871,067 GBP2024-12-31
1,676,253 GBP2023-12-31
Other Debtors
Current
122,666 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
517,583 GBP2024-12-31
627,435 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
103,283 GBP2024-12-31
Prepayments
Current
200,136 GBP2024-12-31
111,527 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,496,568 GBP2024-12-31
Current, Amounts falling due within one year
4,067,172 GBP2023-12-31
Other Remaining Borrowings
Current
28,928 GBP2024-12-31
55,027 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
205,672 GBP2024-12-31
195,635 GBP2023-12-31
Trade Creditors/Trade Payables
Current
785,770 GBP2024-12-31
488,276 GBP2023-12-31
Other Taxation & Social Security Payable
Current
215,323 GBP2024-12-31
100,083 GBP2023-12-31
Accrued Liabilities
Current
226,197 GBP2024-12-31
565,216 GBP2023-12-31
Other Remaining Borrowings
Non-current
28,928 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
430,776 GBP2024-12-31
138,394 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
380,253 GBP2024-12-31
305,177 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Class 2 ordinary share
30 shares2024-12-31
Class 3 ordinary share
1,800,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
492,956 GBP2024-01-01 ~ 2024-12-31