25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,738,211 GBP2023-01-01 ~ 2023-12-31
9,403,622 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
8,010,584 GBP2023-01-01 ~ 2023-12-31
6,068,353 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,727,627 GBP2023-01-01 ~ 2023-12-31
3,335,269 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
622 GBP2023-01-01 ~ 2023-12-31
15,335 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,432,695 GBP2023-01-01 ~ 2023-12-31
2,296,929 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
308,481 GBP2023-01-01 ~ 2023-12-31
1,026,545 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,520 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
90,927 GBP2023-01-01 ~ 2023-12-31
23,785 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
220,074 GBP2023-01-01 ~ 2023-12-31
1,002,760 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
55,988 GBP2023-01-01 ~ 2023-12-31
65,509 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
164,086 GBP2023-01-01 ~ 2023-12-31
937,251 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
164,086 GBP2023-01-01 ~ 2023-12-31
937,251 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
200,567 GBP2023-12-31
209,268 GBP2022-12-31
Total Inventories
899,465 GBP2023-12-31
1,853,282 GBP2022-12-31
Debtors
6,509,263 GBP2023-12-31
4,494,908 GBP2022-12-31
Cash at bank and in hand
362,489 GBP2023-12-31
255,884 GBP2022-12-31
Current Assets
7,771,217 GBP2023-12-31
6,604,074 GBP2022-12-31
Creditors
Current
5,299,473 GBP2023-12-31
4,304,459 GBP2022-12-31
Net Current Assets/Liabilities
2,471,744 GBP2023-12-31
2,299,615 GBP2022-12-31
Total Assets Less Current Liabilities
2,672,311 GBP2023-12-31
2,508,883 GBP2022-12-31
Creditors
Non-current
-1,517 GBP2023-12-31
Net Assets/Liabilities
2,620,652 GBP2023-12-31
2,456,566 GBP2022-12-31
Equity
Called up share capital
834,185 GBP2023-12-31
834,185 GBP2022-12-31
834,185 GBP2021-12-31
Share premium
-852 GBP2023-12-31
-852 GBP2022-12-31
-852 GBP2021-12-31
Retained earnings (accumulated losses)
1,787,319 GBP2023-12-31
1,623,233 GBP2022-12-31
685,982 GBP2021-12-31
Equity
2,620,652 GBP2023-12-31
2,456,566 GBP2022-12-31
1,519,315 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
164,086 GBP2023-01-01 ~ 2023-12-31
937,251 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,751,991 GBP2023-01-01 ~ 2023-12-31
1,978,059 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
280,066 GBP2023-01-01 ~ 2023-12-31
214,115 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,137 GBP2023-01-01 ~ 2023-12-31
42,987 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,081,194 GBP2023-01-01 ~ 2023-12-31
2,235,161 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
622023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Director Remuneration
148,303 GBP2023-01-01 ~ 2023-12-31
51,231 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
43,525 GBP2023-01-01 ~ 2023-12-31
37,940 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
29,000 GBP2023-01-01 ~ 2023-12-31
29,900 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
58,837 GBP2023-01-01 ~ 2023-12-31
191,158 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
55,019 GBP2023-01-01 ~ 2023-12-31
190,524 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,443,124 GBP2023-12-31
1,413,353 GBP2022-12-31
Furniture and fittings
18,359 GBP2023-12-31
18,359 GBP2022-12-31
Motor vehicles
62,725 GBP2023-12-31
121,146 GBP2022-12-31
Computers
45,095 GBP2023-12-31
39,570 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,569,303 GBP2023-12-31
1,592,428 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-58,421 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-58,421 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,254,736 GBP2023-12-31
1,220,093 GBP2022-12-31
Furniture and fittings
18,359 GBP2023-12-31
17,388 GBP2022-12-31
Motor vehicles
62,725 GBP2023-12-31
120,524 GBP2022-12-31
Computers
32,916 GBP2023-12-31
25,155 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,368,736 GBP2023-12-31
1,383,160 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
34,643 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
971 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
622 GBP2023-01-01 ~ 2023-12-31
Computers
7,761 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
43,997 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-58,421 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-58,421 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
188,388 GBP2023-12-31
193,260 GBP2022-12-31
Computers
12,179 GBP2023-12-31
14,415 GBP2022-12-31
Furniture and fittings
971 GBP2022-12-31
Motor vehicles
622 GBP2022-12-31
Merchandise
899,465 GBP2023-12-31
1,853,282 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,149,634 GBP2023-12-31
1,199,061 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,976,907 GBP2023-12-31
2,966,088 GBP2022-12-31
Other Debtors
Current
7,291 GBP2023-12-31
17,481 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
309,821 GBP2023-12-31
134,224 GBP2022-12-31
Prepayments/Accrued Income
Current
450,369 GBP2023-12-31
Prepayments
Current
38,682 GBP2023-12-31
178,054 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,509,263 GBP2023-12-31
4,494,908 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
644 GBP2023-12-31
2,379 GBP2022-12-31
Trade Creditors/Trade Payables
Current
837,002 GBP2023-12-31
909,493 GBP2022-12-31
Amounts owed to group undertakings
Current
3,346,491 GBP2023-12-31
3,075,661 GBP2022-12-31
Corporation Tax Payable
Current
218,612 GBP2023-12-31
155,212 GBP2022-12-31
Other Taxation & Social Security Payable
Current
76,842 GBP2023-12-31
56,024 GBP2022-12-31
Other Creditors
Current
61,895 GBP2023-12-31
21,491 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
733,160 GBP2023-12-31
69,321 GBP2022-12-31
Other Creditors
Non-current
1,517 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
50,142 GBP2023-12-31
52,317 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
18,518 shares2023-12-31
Class 2 ordinary share
815,667 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
164,086 GBP2023-01-01 ~ 2023-12-31