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
19,867,533 GBP2023-01-01 ~ 2023-12-31
25,527,040 GBP2021-09-01 ~ 2022-12-31
Cost of Sales
13,397,548 GBP2023-01-01 ~ 2023-12-31
18,052,380 GBP2021-09-01 ~ 2022-12-31
Gross Profit/Loss
6,469,985 GBP2023-01-01 ~ 2023-12-31
7,474,660 GBP2021-09-01 ~ 2022-12-31
Administrative Expenses
6,341,019 GBP2023-01-01 ~ 2023-12-31
6,586,492 GBP2021-09-01 ~ 2022-12-31
Operating Profit/Loss
583,423 GBP2023-01-01 ~ 2023-12-31
1,188,909 GBP2021-09-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,609 GBP2023-01-01 ~ 2023-12-31
1,030 GBP2021-09-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
590,032 GBP2023-01-01 ~ 2023-12-31
1,189,939 GBP2021-09-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
137,664 GBP2023-01-01 ~ 2023-12-31
-133,648 GBP2021-09-01 ~ 2022-12-31
Profit/Loss
452,368 GBP2023-01-01 ~ 2023-12-31
1,323,587 GBP2021-09-01 ~ 2022-12-31
Comprehensive Income/Expense
452,368 GBP2023-01-01 ~ 2023-12-31
1,323,587 GBP2021-09-01 ~ 2022-12-31
Property, Plant & Equipment
3,712,708 GBP2023-12-31
4,132,256 GBP2022-12-31
Total Inventories
1,849,093 GBP2023-12-31
1,023,008 GBP2022-12-31
Debtors
4,853,704 GBP2023-12-31
5,788,805 GBP2022-12-31
Cash at bank and in hand
1,785,329 GBP2023-12-31
675,087 GBP2022-12-31
Current Assets
8,488,126 GBP2023-12-31
7,486,900 GBP2022-12-31
Creditors
Current
2,809,884 GBP2023-12-31
2,626,028 GBP2022-12-31
Net Current Assets/Liabilities
5,678,242 GBP2023-12-31
4,860,872 GBP2022-12-31
Total Assets Less Current Liabilities
9,390,950 GBP2023-12-31
8,993,128 GBP2022-12-31
Creditors
Non-current
-33,328 GBP2023-12-31
-58,330 GBP2022-12-31
Net Assets/Liabilities
8,735,357 GBP2023-12-31
8,341,066 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-08-31
Retained earnings (accumulated losses)
8,735,257 GBP2023-12-31
8,340,966 GBP2022-12-31
7,094,815 GBP2021-08-31
Equity
8,735,357 GBP2023-12-31
8,341,066 GBP2022-12-31
7,094,915 GBP2021-08-31
Dividends Paid
Retained earnings (accumulated losses)
-58,077 GBP2023-01-01 ~ 2023-12-31
-77,436 GBP2021-09-01 ~ 2022-12-31
Dividends Paid
-58,077 GBP2023-01-01 ~ 2023-12-31
-77,436 GBP2021-09-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
452,368 GBP2023-01-01 ~ 2023-12-31
1,323,587 GBP2021-09-01 ~ 2022-12-31
Wages/Salaries
6,123,630 GBP2023-01-01 ~ 2023-12-31
7,206,649 GBP2021-09-01 ~ 2022-12-31
Social Security Costs
572,562 GBP2023-01-01 ~ 2023-12-31
654,342 GBP2021-09-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
188,500 GBP2023-01-01 ~ 2023-12-31
206,546 GBP2021-09-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,884,692 GBP2023-01-01 ~ 2023-12-31
8,067,537 GBP2021-09-01 ~ 2022-12-31
Average Number of Employees
1892023-01-01 ~ 2023-12-31
1702021-09-01 ~ 2022-12-31
Director Remuneration
491,601 GBP2023-01-01 ~ 2023-12-31
362,197 GBP2021-09-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
839,335 GBP2023-01-01 ~ 2023-12-31
1,017,937 GBP2021-09-01 ~ 2022-12-31
Audit Fees/Expenses
10,235 GBP2023-01-01 ~ 2023-12-31
14,736 GBP2021-09-01 ~ 2022-12-31
Current Tax for the Period
230,598 GBP2023-01-01 ~ 2023-12-31
100,426 GBP2021-09-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
147,508 GBP2023-01-01 ~ 2023-12-31
226,088 GBP2021-09-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,066,695 GBP2023-12-31
936,604 GBP2022-12-31
Plant and equipment
7,542,362 GBP2023-12-31
7,507,566 GBP2022-12-31
Furniture and fittings
262,182 GBP2023-12-31
181,829 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
434,562 GBP2023-12-31
341,837 GBP2022-12-31
Plant and equipment
5,015,271 GBP2023-12-31
4,390,293 GBP2022-12-31
Furniture and fittings
62,141 GBP2023-12-31
35,751 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
92,725 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
624,978 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
26,390 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
632,133 GBP2023-12-31
594,767 GBP2022-12-31
Plant and equipment
2,527,091 GBP2023-12-31
3,117,273 GBP2022-12-31
Furniture and fittings
200,041 GBP2023-12-31
146,078 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
342,988 GBP2023-12-31
257,203 GBP2022-12-31
Computers
327,925 GBP2023-12-31
283,371 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
9,542,152 GBP2023-12-31
9,166,573 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-44,215 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-44,215 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
172,441 GBP2023-12-31
182,711 GBP2022-12-31
Computers
145,029 GBP2023-12-31
83,725 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,829,444 GBP2023-12-31
5,034,317 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
33,938 GBP2023-01-01 ~ 2023-12-31
Computers
61,304 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
839,335 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-44,208 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-44,208 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
170,547 GBP2023-12-31
74,492 GBP2022-12-31
Computers
182,896 GBP2023-12-31
199,646 GBP2022-12-31
Raw Materials
1,555,180 GBP2023-12-31
907,235 GBP2022-12-31
Value of work in progress
196,822 GBP2023-12-31
74,118 GBP2022-12-31
Finished Goods
97,091 GBP2023-12-31
41,655 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,676,421 GBP2023-12-31
3,385,438 GBP2022-12-31
Other Debtors
Current
4,068 GBP2023-12-31
3,365 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
59,574 GBP2022-12-31
Prepayments/Accrued Income
Current
482,961 GBP2023-12-31
133,465 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,853,704 GBP2023-12-31
5,788,805 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,265,102 GBP2023-12-31
1,256,704 GBP2022-12-31
Corporation Tax Payable
Current
101,025 GBP2023-12-31
Other Taxation & Social Security Payable
Current
159,101 GBP2023-12-31
140,825 GBP2022-12-31
Other Creditors
Current
72,873 GBP2023-12-31
69,089 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
531,416 GBP2023-12-31
507,091 GBP2022-12-31
Other Creditors
Non-current
33,328 GBP2023-12-31
58,330 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,003 GBP2023-12-31
33,018 GBP2022-12-31
Between one and five year
40,033 GBP2023-12-31
41,553 GBP2022-12-31
All periods
75,036 GBP2023-12-31
74,571 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
500,798 GBP2023-12-31
593,732 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
452,368 GBP2023-01-01 ~ 2023-12-31