25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,074,889 GBP2023-01-01 ~ 2023-12-31
14,055,329 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
7,357,957 GBP2023-01-01 ~ 2023-12-31
8,379,556 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,716,932 GBP2023-01-01 ~ 2023-12-31
5,675,773 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
8,664,341 GBP2023-01-01 ~ 2023-12-31
9,162,823 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,372,524 GBP2023-01-01 ~ 2023-12-31
-1,112,559 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
641,196 GBP2023-01-01 ~ 2023-12-31
335,466 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
43,177 GBP2023-01-01 ~ 2023-12-31
27,983 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-774,505 GBP2023-01-01 ~ 2023-12-31
-805,076 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-65,753 GBP2023-01-01 ~ 2023-12-31
-172,105 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-708,752 GBP2023-01-01 ~ 2023-12-31
-632,971 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-708,752 GBP2023-01-01 ~ 2023-12-31
-610,099 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,008,193 GBP2023-12-31
1,466,995 GBP2022-12-31
Fixed Assets - Investments
1,686,824 GBP2023-12-31
1,686,824 GBP2022-12-31
Fixed Assets
2,695,017 GBP2023-12-31
3,153,819 GBP2022-12-31
Total Inventories
1,467,271 GBP2023-12-31
1,420,378 GBP2022-12-31
Debtors
18,385,231 GBP2023-12-31
18,770,094 GBP2022-12-31
Cash at bank and in hand
1,333,166 GBP2023-12-31
1,007,802 GBP2022-12-31
Current Assets
21,185,668 GBP2023-12-31
21,198,274 GBP2022-12-31
Creditors
Current
2,719,529 GBP2023-12-31
2,517,917 GBP2022-12-31
Net Current Assets/Liabilities
18,466,139 GBP2023-12-31
18,680,357 GBP2022-12-31
Total Assets Less Current Liabilities
21,161,156 GBP2023-12-31
21,834,176 GBP2022-12-31
Creditors
Non-current
35,732 GBP2023-12-31
Net Assets/Liabilities
21,125,424 GBP2023-12-31
21,834,176 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
21,046,278 GBP2023-12-31
21,755,030 GBP2022-12-31
22,388,001 GBP2021-12-31
Equity
21,125,424 GBP2023-12-31
21,834,176 GBP2022-12-31
22,444,275 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-708,752 GBP2023-01-01 ~ 2023-12-31
-632,971 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,172,360 GBP2023-01-01 ~ 2023-12-31
6,998,294 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
328,271 GBP2023-01-01 ~ 2023-12-31
292,561 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,500,631 GBP2023-01-01 ~ 2023-12-31
7,290,855 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1582023-01-01 ~ 2023-12-31
1942022-01-01 ~ 2022-12-31
Director Remuneration
519,520 GBP2023-01-01 ~ 2023-12-31
527,200 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
596,460 GBP2023-01-01 ~ 2023-12-31
610,273 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
46,175 GBP2023-01-01 ~ 2023-12-31
41,678 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,365,695 GBP2023-12-31
8,501,930 GBP2022-12-31
Motor vehicles
103,558 GBP2023-12-31
110,042 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,469,253 GBP2023-12-31
8,611,972 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-356,153 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-23,998 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-380,151 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,384,270 GBP2023-12-31
7,050,493 GBP2022-12-31
Motor vehicles
76,790 GBP2023-12-31
94,484 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,461,060 GBP2023-12-31
7,144,977 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
688,561 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,303 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
694,864 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-354,784 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-23,997 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-378,781 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
981,425 GBP2023-12-31
1,451,437 GBP2022-12-31
Motor vehicles
26,768 GBP2023-12-31
15,558 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
58,100 GBP2023-12-31
836,863 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
58,100 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
7,747 GBP2023-12-31
550,609 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
98,404 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
50,353 GBP2023-12-31
286,254 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
1,686,824 GBP2022-12-31
Investments in Group Undertakings
1,686,824 GBP2023-12-31
1,686,824 GBP2022-12-31
Raw Materials
883,964 GBP2023-12-31
1,031,279 GBP2022-12-31
Value of work in progress
252,447 GBP2023-12-31
254,429 GBP2022-12-31
Finished Goods
330,860 GBP2023-12-31
134,670 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,459,720 GBP2023-12-31
1,283,668 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,640,628 GBP2023-12-31
3,447,984 GBP2022-12-31
Other Debtors
Current
107,450 GBP2023-12-31
315,126 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
92,775 GBP2023-12-31
Prepayments
Current
448,291 GBP2023-12-31
356,504 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
18,385,231 GBP2023-12-31
18,770,094 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
10,458 GBP2023-12-31
92,565 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,511,031 GBP2023-12-31
1,042,847 GBP2022-12-31
Amounts owed to group undertakings
Current
196,060 GBP2023-12-31
188,641 GBP2022-12-31
Other Taxation & Social Security Payable
Current
152,287 GBP2023-12-31
215,658 GBP2022-12-31
Other Creditors
Current
28,163 GBP2023-12-31
531,258 GBP2022-12-31
Accrued Liabilities
Current
216,566 GBP2023-12-31
341,114 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
35,732 GBP2023-12-31
Between one and five year, hire purchase agreements
35,732 GBP2023-12-31
hire purchase agreements
46,190 GBP2023-12-31
92,565 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
250,056 GBP2023-12-31
103,581 GBP2022-12-31
Between one and five year
701,016 GBP2023-12-31
101,157 GBP2022-12-31
All periods
951,072 GBP2023-12-31
204,738 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
900 shares2023-12-31
Class 3 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-708,752 GBP2023-01-01 ~ 2023-12-31