25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
242024-01-01 ~ 2024-12-31
242023-01-01 ~ 2023-12-31
Turnover/Revenue
12,651,689 GBP2024-01-01 ~ 2024-12-31
12,022,540 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,826,083 GBP2024-01-01 ~ 2024-12-31
-9,023,415 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,825,606 GBP2024-01-01 ~ 2024-12-31
2,999,125 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-12,638 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-1,526,643 GBP2024-01-01 ~ 2024-12-31
-1,597,734 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,286,325 GBP2024-01-01 ~ 2024-12-31
1,401,391 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
34,271 GBP2024-01-01 ~ 2024-12-31
41,131 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-3,959 GBP2024-01-01 ~ 2024-12-31
-144 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,316,637 GBP2024-01-01 ~ 2024-12-31
1,442,378 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,373,241 GBP2024-12-31
3,462,178 GBP2023-12-31
2,528,268 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
987,063 GBP2024-01-01 ~ 2024-12-31
1,103,910 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-76,000 GBP2024-01-01 ~ 2024-12-31
-170,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
7,759 GBP2024-12-31
10,459 GBP2023-12-31
Property, Plant & Equipment
366,995 GBP2024-12-31
364,938 GBP2023-12-31
Fixed Assets
374,754 GBP2024-12-31
375,397 GBP2023-12-31
Total Inventories
1,008,010 GBP2024-12-31
890,640 GBP2023-12-31
Debtors
5,128,913 GBP2024-12-31
1,540,044 GBP2023-12-31
Cash at bank and in hand
1,410,086 GBP2024-12-31
2,658,499 GBP2023-12-31
Current Assets
7,547,009 GBP2024-12-31
5,089,183 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,915,673 GBP2023-12-31
Net Current Assets/Liabilities
4,086,496 GBP2024-12-31
3,173,510 GBP2023-12-31
Total Assets Less Current Liabilities
4,461,250 GBP2024-12-31
3,548,907 GBP2023-12-31
Net Assets/Liabilities
4,373,341 GBP2024-12-31
3,462,278 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Equity
4,373,341 GBP2024-12-31
3,462,278 GBP2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
758,412 GBP2024-01-01 ~ 2024-12-31
700,904 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
69,492 GBP2024-01-01 ~ 2024-12-31
65,010 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
839,005 GBP2024-01-01 ~ 2024-12-31
780,667 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
10,833 GBP2024-01-01 ~ 2024-12-31
19,596 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,280 GBP2024-01-01 ~ 2024-12-31
-16,374 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
329,160 GBP2024-01-01 ~ 2024-12-31
339,255 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
27,001 GBP2024-12-31
27,001 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
19,242 GBP2024-12-31
16,541 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
7,759 GBP2024-12-31
10,459 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
854,603 GBP2024-12-31
702,458 GBP2023-12-31
Motor vehicles
24,254 GBP2024-12-31
27,704 GBP2023-12-31
Office equipment
107,042 GBP2024-12-31
106,472 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
985,899 GBP2024-12-31
836,634 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-3,450 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-3,450 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
356,178 GBP2023-12-31
Motor vehicles
27,704 GBP2023-12-31
Office equipment
87,813 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
471,695 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
142,646 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
150,659 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-3,450 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,450 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
498,824 GBP2024-12-31
Motor vehicles
24,254 GBP2024-12-31
Office equipment
95,826 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
618,904 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
355,779 GBP2024-12-31
346,279 GBP2023-12-31
Office equipment
11,216 GBP2024-12-31
18,659 GBP2023-12-31
Raw materials and consumables
1,008,010 GBP2024-12-31
890,640 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,693,763 GBP2024-12-31
1,070,512 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,228,317 GBP2024-12-31
24,387 GBP2023-12-31
Other Debtors
Current
206,833 GBP2024-12-31
445,145 GBP2023-12-31
Debtors
Current
5,128,913 GBP2024-12-31
1,540,044 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,291,622 GBP2024-12-31
1,443,930 GBP2023-12-31
Amounts owed to group undertakings
Current
357,911 GBP2024-12-31
Corporation Tax Payable
Current
181,137 GBP2024-12-31
172,001 GBP2023-12-31
Taxation/Social Security Payable
Current
365,767 GBP2024-12-31
274,295 GBP2023-12-31
Other Creditors
Current
8,067 GBP2024-12-31
7,196 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
256,009 GBP2024-12-31
18,251 GBP2023-12-31
Creditors
Current
3,460,513 GBP2024-12-31
1,915,673 GBP2023-12-31
Net Deferred Tax Liability/Asset
-87,909 GBP2024-12-31
87,909 GBP2024-12-31
-86,629 GBP2023-12-31
86,629 GBP2023-12-31
-103,003 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,280 GBP2024-01-01 ~ 2024-12-31
16,374 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
88,402 GBP2024-12-31
87,712 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
146,010 GBP2024-12-31
146,010 GBP2023-12-31
Between one and five year
555,709 GBP2024-12-31
564,549 GBP2023-12-31
More than five year
137,170 GBP2024-12-31
274,340 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
838,889 GBP2024-12-31
984,899 GBP2023-12-31