25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
31,460,646 GBP2023-01-01 ~ 2023-12-31
40,062,882 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-26,553,352 GBP2023-01-01 ~ 2023-12-31
-35,663,084 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,907,294 GBP2023-01-01 ~ 2023-12-31
4,399,798 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,323,056 GBP2023-01-01 ~ 2023-12-31
-3,079,985 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
608,628 GBP2023-01-01 ~ 2023-12-31
1,325,113 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,165 GBP2023-01-01 ~ 2023-12-31
1,142 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
31,272 GBP2023-01-01 ~ 2023-12-31
1,026,240 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
23,917 GBP2023-01-01 ~ 2023-12-31
643,384 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
23,917 GBP2023-01-01 ~ 2023-12-31
643,384 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
11,404,614 GBP2023-12-31
10,767,412 GBP2022-12-31
Total Inventories
7,564,276 GBP2023-12-31
10,805,812 GBP2022-12-31
Debtors
9,753,728 GBP2023-12-31
10,634,219 GBP2022-12-31
Current Assets
17,318,004 GBP2023-12-31
21,440,031 GBP2022-12-31
Net Current Assets/Liabilities
1,543,793 GBP2023-12-31
-968,210 GBP2022-12-31
Total Assets Less Current Liabilities
12,948,407 GBP2023-12-31
9,799,202 GBP2022-12-31
Net Assets/Liabilities
8,466,310 GBP2023-12-31
8,442,393 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
8,466,210 GBP2023-12-31
8,442,293 GBP2022-12-31
7,798,909 GBP2021-12-31
Equity
8,466,310 GBP2023-12-31
8,442,393 GBP2022-12-31
7,799,009 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
23,917 GBP2023-01-01 ~ 2023-12-31
643,384 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-1,050,229 GBP2023-12-31
-2,191,956 GBP2022-12-31
-2,290,557 GBP2021-12-31
Wages/Salaries
3,522,708 GBP2023-01-01 ~ 2023-12-31
3,107,142 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
364,454 GBP2023-01-01 ~ 2023-12-31
318,926 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
127,490 GBP2023-01-01 ~ 2023-12-31
102,354 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,014,652 GBP2023-01-01 ~ 2023-12-31
3,528,422 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
882023-01-01 ~ 2023-12-31
752022-01-01 ~ 2022-12-31
Director Remuneration
95,960 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
822,674 GBP2023-01-01 ~ 2023-12-31
477,759 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,900 GBP2023-01-01 ~ 2023-12-31
8,150 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-256,357 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
5,942 GBP2023-01-01 ~ 2023-12-31
194,986 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
976,959 GBP2023-12-31
957,287 GBP2022-12-31
Plant and equipment
13,103,388 GBP2023-12-31
11,836,741 GBP2022-12-31
Motor vehicles
4,515 GBP2023-12-31
4,515 GBP2022-12-31
Computers
883,128 GBP2023-12-31
709,571 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,967,990 GBP2023-12-31
13,508,114 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
233,048 GBP2023-12-31
172,058 GBP2022-12-31
Plant and equipment
2,857,284 GBP2023-12-31
2,163,735 GBP2022-12-31
Motor vehicles
3,624 GBP2023-12-31
2,721 GBP2022-12-31
Computers
469,420 GBP2023-12-31
402,188 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,563,376 GBP2023-12-31
2,740,702 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
60,990 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
693,549 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
903 GBP2023-01-01 ~ 2023-12-31
Computers
67,232 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
822,674 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
743,911 GBP2023-12-31
785,229 GBP2022-12-31
Plant and equipment
10,246,104 GBP2023-12-31
9,673,006 GBP2022-12-31
Motor vehicles
891 GBP2023-12-31
1,794 GBP2022-12-31
Computers
413,708 GBP2023-12-31
307,383 GBP2022-12-31
Raw Materials
6,722,042 GBP2023-12-31
9,399,901 GBP2022-12-31
Finished Goods
842,234 GBP2023-12-31
1,405,911 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
8,102,907 GBP2023-12-31
7,361,635 GBP2022-12-31
Other Debtors
Current
545,183 GBP2023-12-31
630,335 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
256,419 GBP2023-12-31
256,419 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
1,430,461 GBP2022-12-31
Prepayments
Current
249,219 GBP2023-12-31
180,369 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,753,728 GBP2023-12-31
10,634,219 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
6,462,072 GBP2023-12-31
10,666,042 GBP2022-12-31
Trade Creditors/Trade Payables
Current
6,042,164 GBP2023-12-31
9,246,126 GBP2022-12-31
Amounts owed to group undertakings
Current
2,000,000 GBP2023-12-31
Other Taxation & Social Security Payable
Current
108,204 GBP2023-12-31
84,549 GBP2022-12-31
Other Creditors
Current
660,462 GBP2023-12-31
1,772 GBP2022-12-31
Accrued Liabilities
Current
354,875 GBP2023-12-31
409,752 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,367,933 GBP2023-12-31
Trade Creditors/Trade Payables
Non-current
250,000 GBP2022-12-31
Amounts owed to group undertakings
Non-current
1,000,000 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
5,411,843 GBP2023-12-31
8,474,086 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
6,462,072 GBP2023-12-31
10,666,042 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
687,141 GBP2023-12-31
Non-current, Between two and five year
1,680,792 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
773,963 GBP2023-12-31
715,999 GBP2022-12-31
Between one and five year
3,431,059 GBP2023-12-31
3,535,896 GBP2022-12-31
More than five year
3,500 GBP2023-12-31
529,500 GBP2022-12-31
All periods
4,208,522 GBP2023-12-31
4,781,395 GBP2022-12-31
Bank Overdrafts
Secured
1,050,229 GBP2023-12-31
2,191,956 GBP2022-12-31
Bank Borrowings
Secured
7,779,776 GBP2023-12-31
8,474,086 GBP2022-12-31
Total Borrowings
Secured
8,830,005 GBP2023-12-31
10,666,042 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,114,164 GBP2023-12-31
1,106,809 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31