25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
02021-01-01 ~ 2021-12-31
Intangible Assets
21,091 GBP2021-12-31
3,250 GBP2020-12-31
Property, Plant & Equipment
4,887,835 GBP2021-12-31
5,074,140 GBP2020-12-31
Fixed Assets - Investments
688,991 GBP2021-12-31
688,991 GBP2020-12-31
Fixed Assets
5,597,917 GBP2021-12-31
5,766,381 GBP2020-12-31
Total Inventories
2,932,397 GBP2021-12-31
1,500,584 GBP2020-12-31
Debtors
1,708,183 GBP2021-12-31
2,659,839 GBP2020-12-31
Cash at bank and in hand
544,469 GBP2021-12-31
146,426 GBP2020-12-31
Current Assets
5,185,049 GBP2021-12-31
4,306,849 GBP2020-12-31
Creditors
Current
4,938,527 GBP2021-12-31
3,591,051 GBP2020-12-31
Net Current Assets/Liabilities
246,522 GBP2021-12-31
715,798 GBP2020-12-31
Total Assets Less Current Liabilities
5,844,439 GBP2021-12-31
6,482,179 GBP2020-12-31
Creditors
Non-current
2,700,896 GBP2021-12-31
3,167,666 GBP2020-12-31
Net Assets/Liabilities
3,143,543 GBP2021-12-31
3,314,513 GBP2020-12-31
Equity
Called up share capital
11,896 GBP2021-12-31
11,896 GBP2020-12-31
11,896 GBP2019-12-31
Revaluation reserve
1,595,203 GBP2021-12-31
1,595,203 GBP2020-12-31
1,595,203 GBP2019-12-31
Capital redemption reserve
12,538 GBP2021-12-31
12,538 GBP2020-12-31
12,538 GBP2019-12-31
Retained earnings (accumulated losses)
1,523,906 GBP2021-12-31
1,694,876 GBP2020-12-31
1,515,427 GBP2019-12-31
Equity
3,143,543 GBP2021-12-31
3,314,513 GBP2020-12-31
3,135,064 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-67,795 GBP2021-01-01 ~ 2021-12-31
-100,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-67,795 GBP2021-01-01 ~ 2021-12-31
-100,000 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-103,175 GBP2021-01-01 ~ 2021-12-31
279,449 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
-103,175 GBP2021-01-01 ~ 2021-12-31
279,449 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
1122021-01-01 ~ 2021-12-31
1002020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
21,091 GBP2021-12-31
3,250 GBP2020-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
21,091 GBP2021-12-31
3,250 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,251,428 GBP2021-12-31
4,251,428 GBP2020-12-31
Plant and equipment
2,814,461 GBP2021-12-31
2,968,953 GBP2020-12-31
Furniture and fittings
255,895 GBP2021-12-31
232,934 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-267,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
405,145 GBP2021-12-31
324,293 GBP2020-12-31
Plant and equipment
1,931,548 GBP2021-12-31
1,976,936 GBP2020-12-31
Furniture and fittings
215,802 GBP2021-12-31
206,832 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
80,852 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
105,912 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
8,970 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-151,300 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
3,846,283 GBP2021-12-31
3,927,135 GBP2020-12-31
Plant and equipment
882,913 GBP2021-12-31
992,017 GBP2020-12-31
Furniture and fittings
40,093 GBP2021-12-31
26,102 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
239,420 GBP2021-12-31
208,598 GBP2020-12-31
Computers
95,996 GBP2021-12-31
91,302 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
7,657,200 GBP2021-12-31
7,753,215 GBP2020-12-31
Property, Plant & Equipment - Disposals
-267,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
136,814 GBP2021-12-31
97,236 GBP2020-12-31
Computers
80,056 GBP2021-12-31
73,778 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,769,365 GBP2021-12-31
2,679,075 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
39,578 GBP2021-01-01 ~ 2021-12-31
Computers
6,278 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
241,590 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-151,300 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Motor vehicles
102,606 GBP2021-12-31
111,362 GBP2020-12-31
Computers
15,940 GBP2021-12-31
17,524 GBP2020-12-31
Investments in Group Undertakings
Cost valuation
688,991 GBP2020-12-31
Investments in Group Undertakings
688,991 GBP2021-12-31
688,991 GBP2020-12-31
Raw Materials
2,547,758 GBP2021-12-31
1,277,978 GBP2020-12-31
Value of work in progress
142,804 GBP2021-12-31
48,842 GBP2020-12-31
Finished Goods
241,835 GBP2021-12-31
173,764 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,433,682 GBP2021-12-31
543,895 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
125,515 GBP2021-12-31
68,765 GBP2020-12-31
Prepayments/Accrued Income
Current
93,986 GBP2021-12-31
128,093 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
1,708,183 GBP2021-12-31
2,659,839 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
236,239 GBP2021-12-31
166,239 GBP2020-12-31
Other Remaining Borrowings
Current
78,125 GBP2021-12-31
104,167 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
134,816 GBP2021-12-31
190,901 GBP2020-12-31
Trade Creditors/Trade Payables
Current
3,019,659 GBP2021-12-31
1,166,193 GBP2020-12-31
Amounts owed to group undertakings
Current
491,050 GBP2021-12-31
1,145,299 GBP2020-12-31
Other Taxation & Social Security Payable
Current
47,035 GBP2021-12-31
46,577 GBP2020-12-31
Other Creditors
Current
899,715 GBP2021-12-31
608,509 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
11,607 GBP2021-12-31
12,280 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
2,090,797 GBP2021-12-31
2,507,870 GBP2020-12-31
Other Remaining Borrowings
Non-current
140,000 GBP2021-12-31
78,125 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
470,099 GBP2021-12-31
581,671 GBP2020-12-31
Bank Borrowings
Between two and five year, Non-current
666,614 GBP2021-12-31
847,447 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
470,099 GBP2021-12-31
491,671 GBP2020-12-31
hire purchase agreements
604,915 GBP2021-12-31
772,572 GBP2020-12-31
Bank Borrowings
Secured
2,327,036 GBP2021-12-31
2,674,109 GBP2020-12-31
Total Borrowings
Secured
2,931,951 GBP2021-12-31
3,446,681 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,896 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-103,175 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-103,175 GBP2021-01-01 ~ 2021-12-31