REAL ALLOY UK LTD. - 2023-05-01
IMCO RECYCLING (UK) LTD. - 2007-01-08
32990 - Other Manufacturing N.e.c.
Par Value of Share
Class 1 ordinary share
1,0002023-01-01 ~ 2023-12-31
Turnover/Revenue
53,417,000 GBP2023-01-01 ~ 2023-12-31
63,257,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
48,031,000 GBP2023-01-01 ~ 2023-12-31
55,018,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,386,000 GBP2023-01-01 ~ 2023-12-31
8,239,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,300,000 GBP2023-01-01 ~ 2023-12-31
1,165,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,306,000 GBP2023-01-01 ~ 2023-12-31
445,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,173,000 GBP2023-01-01 ~ 2023-12-31
6,629,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
68,000 GBP2023-01-01 ~ 2023-12-31
48,000 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
38,000 GBP2023-01-01 ~ 2023-12-31
25,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-778,000 GBP2023-01-01 ~ 2023-12-31
6,652,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
864,000 GBP2023-01-01 ~ 2023-12-31
1,309,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,642,000 GBP2023-01-01 ~ 2023-12-31
5,343,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,642,000 GBP2023-01-01 ~ 2023-12-31
5,343,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,264,000 GBP2023-12-31
4,996,000 GBP2022-12-31
Total Inventories
4,077,000 GBP2023-12-31
2,480,000 GBP2022-12-31
Debtors
8,818,000 GBP2023-12-31
10,870,000 GBP2022-12-31
Cash at bank and in hand
1,207,000 GBP2023-12-31
10,063,000 GBP2022-12-31
Current Assets
14,102,000 GBP2023-12-31
23,413,000 GBP2022-12-31
Creditors
Current
10,983,000 GBP2023-12-31
10,116,000 GBP2022-12-31
Net Current Assets/Liabilities
3,119,000 GBP2023-12-31
13,297,000 GBP2022-12-31
Total Assets Less Current Liabilities
8,383,000 GBP2023-12-31
18,293,000 GBP2022-12-31
Creditors
Non-current
-208,000 GBP2023-12-31
-217,000 GBP2022-12-31
Net Assets/Liabilities
7,426,000 GBP2023-12-31
17,454,000 GBP2022-12-31
Equity
Called up share capital
3,696,000 GBP2023-12-31
3,696,000 GBP2022-12-31
3,696,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,730,000 GBP2023-12-31
13,758,000 GBP2022-12-31
14,451,000 GBP2021-12-31
Equity
7,426,000 GBP2023-12-31
17,454,000 GBP2022-12-31
18,147,000 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-8,386,000 GBP2023-01-01 ~ 2023-12-31
-6,036,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-8,386,000 GBP2023-01-01 ~ 2023-12-31
-6,036,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,642,000 GBP2023-01-01 ~ 2023-12-31
5,343,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,641,000 GBP2023-01-01 ~ 2023-12-31
2,817,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
315,000 GBP2023-01-01 ~ 2023-12-31
315,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
251,000 GBP2023-01-01 ~ 2023-12-31
208,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,207,000 GBP2023-01-01 ~ 2023-12-31
3,340,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
552023-01-01 ~ 2023-12-31
522022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
620,000 GBP2023-01-01 ~ 2023-12-31
582,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
737,000 GBP2023-01-01 ~ 2023-12-31
1,166,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-195,000 GBP2023-01-01 ~ 2023-12-31
1,264,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
722,000 GBP2023-12-31
436,000 GBP2022-12-31
Plant and equipment
9,629,000 GBP2023-12-31
9,225,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,743,000 GBP2023-12-31
14,008,000 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-488,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-488,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,397,000 GBP2023-12-31
6,225,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,479,000 GBP2023-12-31
9,012,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
660,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
955,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-488,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-488,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
722,000 GBP2023-12-31
436,000 GBP2022-12-31
Plant and equipment
3,232,000 GBP2023-12-31
3,000,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
900,000 GBP2023-12-31
955,000 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
229,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
496,000 GBP2023-12-31
445,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
335,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
404,000 GBP2023-12-31
510,000 GBP2022-12-31
Raw Materials
3,765,000 GBP2023-12-31
2,416,000 GBP2022-12-31
Finished Goods
312,000 GBP2023-12-31
64,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,783,000 GBP2023-12-31
5,051,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
867,000 GBP2023-12-31
5,175,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
521,000 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
413,000 GBP2023-12-31
448,000 GBP2022-12-31
Prepayments/Accrued Income
Current
234,000 GBP2023-12-31
196,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,818,000 GBP2023-12-31
10,870,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
206,000 GBP2023-12-31
248,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,220,000 GBP2023-12-31
3,959,000 GBP2022-12-31
Amounts owed to group undertakings
Current
226,000 GBP2023-12-31
Corporation Tax Payable
Current
146,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
123,000 GBP2023-12-31
148,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
7,208,000 GBP2023-12-31
5,615,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
208,000 GBP2023-12-31
217,000 GBP2022-12-31
Between one and five year, hire purchase agreements
208,000 GBP2023-12-31
217,000 GBP2022-12-31
hire purchase agreements
414,000 GBP2023-12-31
465,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
285,000 GBP2023-12-31
536,000 GBP2022-12-31
Between one and five year
1,152,000 GBP2023-12-31
1,169,000 GBP2022-12-31
More than five year
570,000 GBP2023-12-31
854,000 GBP2022-12-31
All periods
2,007,000 GBP2023-12-31
2,559,000 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
749,000 GBP2023-12-31
622,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
749,000 GBP2023-12-31
622,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,696,178 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,642,000 GBP2023-01-01 ~ 2023-12-31