25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
1652023-01-01 ~ 2023-12-31
1482022-01-01 ~ 2022-12-31
Turnover/Revenue
53,557,918 GBP2023-01-01 ~ 2023-12-31
52,340,532 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-34,204,618 GBP2023-01-01 ~ 2023-12-31
-34,296,041 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
19,353,300 GBP2023-01-01 ~ 2023-12-31
18,044,491 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-12,403,713 GBP2023-01-01 ~ 2023-12-31
-9,782,571 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
7,035,447 GBP2023-01-01 ~ 2023-12-31
8,356,480 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
398,146 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
7,433,593 GBP2023-01-01 ~ 2023-12-31
8,356,480 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
6,284,340 GBP2023-01-01 ~ 2023-12-31
7,351,872 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,288,189 GBP2023-12-31
1,343,718 GBP2022-12-31
Fixed Assets - Investments
21,555 GBP2023-12-31
3 GBP2022-12-31
Fixed Assets
3,309,744 GBP2023-12-31
1,343,721 GBP2022-12-31
Total Inventories
7,133,238 GBP2023-12-31
7,056,957 GBP2022-12-31
Debtors
Current
13,666,612 GBP2023-12-31
13,654,767 GBP2022-12-31
Cash at bank and in hand
20,215,559 GBP2023-12-31
14,567,878 GBP2022-12-31
Current Assets
41,015,409 GBP2023-12-31
35,279,602 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-27,411,384 GBP2023-12-31
-23,479,155 GBP2022-12-31
Net Current Assets/Liabilities
13,604,025 GBP2023-12-31
11,800,447 GBP2022-12-31
Total Assets Less Current Liabilities
16,913,769 GBP2023-12-31
13,144,168 GBP2022-12-31
Net Assets/Liabilities
16,206,352 GBP2023-12-31
12,922,012 GBP2022-12-31
Equity
Called up share capital
144,138 GBP2023-12-31
144,138 GBP2022-12-31
144,138 GBP2022-01-01
Capital redemption reserve
188,362 GBP2023-12-31
188,362 GBP2022-12-31
188,362 GBP2022-01-01
Retained earnings (accumulated losses)
15,873,852 GBP2023-12-31
12,589,512 GBP2022-12-31
9,920,856 GBP2022-01-01
Equity
16,206,352 GBP2023-12-31
12,922,012 GBP2022-12-31
10,253,356 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
6,284,340 GBP2023-01-01 ~ 2023-12-31
7,351,872 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2023-01-01 ~ 2023-12-31
-4,683,216 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,000,000 GBP2023-01-01 ~ 2023-12-31
-4,683,216 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Motor vehicles
302023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Computers
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,000 GBP2023-01-01 ~ 2023-12-31
11,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,679,536 GBP2023-01-01 ~ 2023-12-31
7,471,736 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,948,754 GBP2023-01-01 ~ 2023-12-31
7,726,312 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
12,183 GBP2023-01-01 ~ 2023-12-31
6,591 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
485,261 GBP2023-01-01 ~ 2023-12-31
-1,438 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,748,422 GBP2023-01-01 ~ 2023-12-31
1,587,731 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
3,000,000 GBP2023-01-01 ~ 2023-12-31
4,683,216 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,006,056 GBP2023-12-31
7,918,425 GBP2022-12-31
Motor vehicles
628,319 GBP2023-12-31
834,946 GBP2022-12-31
Furniture and fittings
2,557,029 GBP2023-12-31
2,079,475 GBP2022-12-31
Computers
540,479 GBP2023-12-31
540,479 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,731,883 GBP2023-12-31
11,373,325 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-12,200 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-210,430 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-44,790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-267,420 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,205,621 GBP2022-12-31
Motor vehicles
676,138 GBP2022-12-31
Furniture and fittings
1,638,899 GBP2022-12-31
Computers
508,950 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
10,029,608 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
400,975 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
38,774 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
213,936 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
10,399 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
664,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-11,894 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-197,346 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-40,758 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-249,998 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,594,702 GBP2023-12-31
Motor vehicles
517,566 GBP2023-12-31
Furniture and fittings
1,812,077 GBP2023-12-31
Computers
519,349 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,443,694 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
2,411,354 GBP2023-12-31
712,804 GBP2022-12-31
Motor vehicles
110,753 GBP2023-12-31
158,808 GBP2022-12-31
Furniture and fittings
744,952 GBP2023-12-31
440,577 GBP2022-12-31
Computers
21,130 GBP2023-12-31
31,529 GBP2022-12-31
Raw materials and consumables
1,579,592 GBP2023-12-31
1,457,804 GBP2022-12-31
Value of work in progress
102,527 GBP2023-12-31
136,185 GBP2022-12-31
Finished Goods/Goods for Resale
5,451,119 GBP2023-12-31
5,462,968 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,049,003 GBP2023-12-31
6,371,278 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,112,185 GBP2023-12-31
5,992,115 GBP2022-12-31
Other Debtors
Current
350,884 GBP2023-12-31
1,150,054 GBP2022-12-31
Prepayments/Accrued Income
Current
154,540 GBP2023-12-31
141,320 GBP2022-12-31
Cash and Cash Equivalents
20,215,559 GBP2023-12-31
14,567,878 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,040,801 GBP2023-12-31
2,035,552 GBP2022-12-31
Amounts owed to group undertakings
Current
17,464,104 GBP2023-12-31
13,388,354 GBP2022-12-31
Corporation Tax Payable
Current
157,257 GBP2023-12-31
625,184 GBP2022-12-31
Taxation/Social Security Payable
Current
949,288 GBP2023-12-31
890,033 GBP2022-12-31
Other Creditors
Current
3,023,601 GBP2023-12-31
2,608,555 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,764,533 GBP2023-12-31
3,919,677 GBP2022-12-31
Creditors
Current
27,411,384 GBP2023-12-31
23,479,155 GBP2022-12-31
Net Deferred Tax Liability/Asset
-707,417 GBP2023-12-31
-222,156 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-485,261 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-707,417 GBP2023-12-31
-222,156 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
144,138 shares2023-12-31
144,138 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31