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
19,879,617 GBP2023-01-01 ~ 2023-12-31
20,439,225 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,367,807 GBP2023-01-01 ~ 2023-12-31
-15,132,782 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,511,810 GBP2023-01-01 ~ 2023-12-31
5,306,443 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-777,425 GBP2023-01-01 ~ 2023-12-31
-854,185 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,358,310 GBP2023-01-01 ~ 2023-12-31
-2,222,341 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,376,075 GBP2023-01-01 ~ 2023-12-31
2,229,917 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
706,166 GBP2023-01-01 ~ 2023-12-31
105,913 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-145 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,082,241 GBP2023-01-01 ~ 2023-12-31
2,335,685 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,040,130 GBP2023-01-01 ~ 2023-12-31
1,930,404 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,040,130 GBP2023-01-01 ~ 2023-12-31
1,930,404 GBP2022-01-01 ~ 2022-12-31
Fixed Assets - Investments
9,446 GBP2023-12-31
9,446 GBP2022-12-31
Fixed Assets
502,605 GBP2023-12-31
653,003 GBP2022-12-31
Total Inventories
1,598,821 GBP2023-12-31
3,093,893 GBP2022-12-31
Debtors
5,489,212 GBP2023-12-31
7,026,674 GBP2022-12-31
Cash at bank and in hand
17,161,258 GBP2023-12-31
11,479,484 GBP2022-12-31
Current Assets
24,249,291 GBP2023-12-31
21,600,051 GBP2022-12-31
Creditors
Current
8,803,196 GBP2023-12-31
8,383,510 GBP2022-12-31
Net Current Assets/Liabilities
15,446,095 GBP2023-12-31
13,216,541 GBP2022-12-31
Total Assets Less Current Liabilities
15,948,700 GBP2023-12-31
13,869,544 GBP2022-12-31
Creditors
Non-current
-81,781 GBP2023-12-31
-281,878 GBP2022-12-31
Net Assets/Liabilities
15,125,629 GBP2023-12-31
13,085,499 GBP2022-12-31
Equity
Called up share capital
40,004 GBP2023-12-31
40,004 GBP2022-12-31
40,004 GBP2021-12-31
Share premium
34,419,665 GBP2023-12-31
34,419,665 GBP2022-12-31
34,419,665 GBP2021-12-31
Retained earnings (accumulated losses)
-19,334,040 GBP2023-12-31
-21,374,170 GBP2022-12-31
-23,304,574 GBP2021-12-31
Equity
15,125,629 GBP2023-12-31
13,085,499 GBP2022-12-31
11,155,095 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,040,130 GBP2023-01-01 ~ 2023-12-31
1,930,404 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
160,184 GBP2023-01-01 ~ 2023-12-31
153,568 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
90,775 GBP2023-01-01 ~ 2023-12-31
63,605 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,670,004 GBP2023-01-01 ~ 2023-12-31
2,601,502 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
372023-01-01 ~ 2023-12-31
382022-01-01 ~ 2022-12-31
Director Remuneration
128,561 GBP2023-01-01 ~ 2023-12-31
112,947 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
473,638 GBP2023-01-01 ~ 2023-12-31
420,805 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
24 GBP2023-01-01 ~ 2023-12-31
19 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
63,563 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
44,492 GBP2023-12-31
38,136 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
6,356 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,118,980 GBP2023-12-31
1,121,730 GBP2022-12-31
Plant and equipment
363,784 GBP2023-12-31
273,775 GBP2022-12-31
Motor vehicles
20,826 GBP2023-12-31
20,826 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,503,590 GBP2023-12-31
1,416,331 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-15,424 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-18,174 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
198,067 GBP2023-12-31
169,474 GBP2022-12-31
Motor vehicles
20,826 GBP2023-12-31
20,019 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,029,502 GBP2023-12-31
798,201 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
34,253 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
807 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
238,840 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,660 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7,539 GBP2023-01-01 ~ 2023-12-31
Total assets
618,130 GBP2022-12-31
Raw Materials
1,573,223 GBP2023-12-31
2,503,602 GBP2022-12-31
Finished Goods
25,598 GBP2023-12-31
590,291 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
178,082 GBP2023-12-31
6,071 GBP2022-12-31
Other Debtors
Current
43,381 GBP2023-12-31
43,381 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
120,437 GBP2022-12-31
Prepayments
Current
101,583 GBP2023-12-31
83,224 GBP2022-12-31
Debtors
Current
5,489,212 GBP2023-12-31
7,026,674 GBP2022-12-31
Trade Creditors/Trade Payables
Current
908,305 GBP2023-12-31
266,906 GBP2022-12-31
Amounts owed to group undertakings
Current
1,329,852 GBP2023-12-31
682,616 GBP2022-12-31
Corporation Tax Payable
Current
473,638 GBP2023-12-31
420,805 GBP2022-12-31
Taxation/Social Security Payable
Current
45,193 GBP2023-12-31
47,388 GBP2022-12-31
Other Creditors
Current
4,917 GBP2023-12-31
4,629 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,388,988 GBP2023-12-31
4,773,300 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,004 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,040,130 GBP2023-01-01 ~ 2023-12-31