25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-3,455,134 GBP2023-01-01 ~ 2023-12-31
-4,306,040 GBP2021-11-01 ~ 2022-12-31
Administrative Expenses
-5,261,995 GBP2023-01-01 ~ 2023-12-31
-6,162,394 GBP2021-11-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
104,600 GBP2023-01-01 ~ 2023-12-31
7,978 GBP2021-11-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,481,653 GBP2023-01-01 ~ 2023-12-31
3,527,159 GBP2021-11-01 ~ 2022-12-31
Profit/Loss
1,127,129 GBP2023-01-01 ~ 2023-12-31
2,828,847 GBP2021-11-01 ~ 2022-12-31
Intangible Assets
Goodwill
112,500 GBP2023-12-31
137,500 GBP2022-12-31
Property, Plant & Equipment
634,587 GBP2023-12-31
623,378 GBP2022-12-31
Fixed Assets
747,087 GBP2023-12-31
760,878 GBP2022-12-31
Debtors
3,962,231 GBP2023-12-31
974,809 GBP2022-12-31
Cash at bank and in hand
0 GBP2023-12-31
3,008,151 GBP2022-12-31
Current Assets
4,298,596 GBP2023-12-31
4,422,996 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,668,113 GBP2023-12-31
-2,843,074 GBP2022-12-31
Net Current Assets/Liabilities
2,630,483 GBP2023-12-31
1,579,922 GBP2022-12-31
Total Assets Less Current Liabilities
3,377,570 GBP2023-12-31
2,340,800 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-65,605 GBP2023-12-31
-149,415 GBP2022-12-31
Net Assets/Liabilities
3,191,665 GBP2023-12-31
2,064,536 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-10-31
Retained earnings (accumulated losses)
3,190,665 GBP2023-12-31
2,063,536 GBP2022-12-31
1,234,689 GBP2021-10-31
Equity
3,191,665 GBP2023-12-31
2,064,536 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,127,129 GBP2023-01-01 ~ 2023-12-31
2,828,847 GBP2021-11-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2021-11-01 ~ 2022-12-31
Audit Fees/Expenses
15,000 GBP2021-11-01 ~ 2022-12-31
Average Number of Employees
952023-01-01 ~ 2023-12-31
1042021-11-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
103,837 GBP2023-01-01 ~ 2023-12-31
111,337 GBP2021-11-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,579,172 GBP2023-01-01 ~ 2023-12-31
4,270,915 GBP2021-11-01 ~ 2022-12-31
Director Remuneration
290,000 GBP2023-01-01 ~ 2023-12-31
155,833 GBP2021-11-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,549 GBP2023-01-01 ~ 2023-12-31
52,715 GBP2021-11-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
500,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
387,500 GBP2023-12-31
362,500 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
25,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
914,264 GBP2023-12-31
817,784 GBP2022-12-31
Furniture and fittings
226,322 GBP2023-12-31
111,213 GBP2022-12-31
Motor vehicles
503,707 GBP2023-12-31
658,647 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,644,293 GBP2023-12-31
1,587,644 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-154,940 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-154,940 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
674,540 GBP2023-12-31
590,822 GBP2022-12-31
Furniture and fittings
120,276 GBP2023-12-31
106,953 GBP2022-12-31
Motor vehicles
214,890 GBP2023-12-31
266,491 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,009,706 GBP2023-12-31
964,266 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
83,718 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
13,323 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
100,167 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
197,208 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-151,768 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-151,768 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
239,724 GBP2023-12-31
226,962 GBP2022-12-31
Furniture and fittings
106,046 GBP2023-12-31
4,260 GBP2022-12-31
Motor vehicles
288,817 GBP2023-12-31
392,156 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
451,419 GBP2023-12-31
753,674 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
455,266 GBP2023-12-31
144,037 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
-2,946,689 GBP2023-12-31
2,946,689 GBP2023-12-31
0 GBP2022-12-31
Prepayments/Accrued Income
Current
108,857 GBP2023-12-31
77,098 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,962,231 GBP2023-12-31
974,809 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
83,811 GBP2023-12-31
79,115 GBP2022-12-31
Trade Creditors/Trade Payables
Current
302,827 GBP2023-12-31
348,324 GBP2022-12-31
Other Taxation & Social Security Payable
Current
266,877 GBP2023-12-31
320,001 GBP2022-12-31
Other Creditors
Current
17,134 GBP2023-12-31
17,889 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
155,500 GBP2023-12-31
165,218 GBP2022-12-31
Creditors
Current
1,668,113 GBP2023-12-31
2,843,074 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
65,605 GBP2023-12-31
149,415 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
83,811 GBP2023-12-31
79,115 GBP2022-12-31
Minimum gross finance lease payments owing
149,416 GBP2023-12-31
228,530 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,769 GBP2023-12-31
19,363 GBP2022-12-31
Between two and five year
26,442 GBP2023-12-31
41,626 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
43,211 GBP2023-12-31
60,989 GBP2022-12-31