25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
802023-01-01 ~ 2023-12-31
782022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
15,443,029 GBP2023-01-01 ~ 2023-12-31
15,499,141 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,320,021 GBP2023-01-01 ~ 2023-12-31
-12,196,674 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,123,008 GBP2023-01-01 ~ 2023-12-31
3,302,467 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,637,266 GBP2023-01-01 ~ 2023-12-31
-1,481,230 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,550,511 GBP2023-01-01 ~ 2023-12-31
1,894,384 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,502,814 GBP2023-01-01 ~ 2023-12-31
1,838,850 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,453,491 GBP2023-01-01 ~ 2023-12-31
1,492,750 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,453,491 GBP2023-01-01 ~ 2023-12-31
1,492,750 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,483,589 GBP2023-12-31
3,407,599 GBP2022-12-31
Total Inventories
2,751,234 GBP2023-12-31
1,886,755 GBP2022-12-31
Debtors
Current
6,742,504 GBP2023-12-31
3,913,614 GBP2022-12-31
Cash at bank and in hand
1,301,401 GBP2023-12-31
1,399,748 GBP2022-12-31
Current Assets
10,795,139 GBP2023-12-31
7,200,117 GBP2022-12-31
Net Current Assets/Liabilities
5,808,726 GBP2023-12-31
4,536,200 GBP2022-12-31
Total Assets Less Current Liabilities
9,292,315 GBP2023-12-31
7,943,799 GBP2022-12-31
Net Assets/Liabilities
7,945,414 GBP2023-12-31
6,528,923 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
7,895,414 GBP2023-12-31
6,478,923 GBP2022-12-31
5,036,173 GBP2021-12-31
Equity
7,945,414 GBP2023-12-31
6,528,923 GBP2022-12-31
5,086,173 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-37,000 GBP2023-01-01 ~ 2023-12-31
-50,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-37,000 GBP2023-01-01 ~ 2023-12-31
-50,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,453,491 GBP2023-01-01 ~ 2023-12-31
1,492,750 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-12,780 GBP2023-12-31
Director Remuneration
56,671 GBP2023-01-01 ~ 2023-12-31
50,100 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
139,049 GBP2023-01-01 ~ 2023-12-31
272,411 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
353,462 GBP2023-01-01 ~ 2023-12-31
349,382 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,748,233 GBP2023-12-31
1,749,638 GBP2022-12-31
Plant and equipment
3,577,734 GBP2023-12-31
3,378,251 GBP2022-12-31
Furniture and fittings
194,362 GBP2023-12-31
203,463 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-1,405 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-58,248 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-9,101 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
244,450 GBP2023-12-31
209,653 GBP2022-12-31
Plant and equipment
1,754,426 GBP2023-12-31
1,600,169 GBP2022-12-31
Furniture and fittings
127,399 GBP2023-12-31
125,934 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
34,965 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
188,005 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
7,440 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-168 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
-33,748 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-5,975 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
1,503,783 GBP2023-12-31
1,539,985 GBP2022-12-31
Plant and equipment
1,823,308 GBP2023-12-31
1,778,082 GBP2022-12-31
Furniture and fittings
66,963 GBP2023-12-31
77,529 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
76,150 GBP2023-12-31
132,262 GBP2022-12-31
Computers
102,276 GBP2023-12-31
73,465 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,698,755 GBP2023-12-31
5,537,079 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-117,612 GBP2023-01-01 ~ 2023-12-31
Computers
-4,275 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-190,641 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
17,213 GBP2023-12-31
124,408 GBP2022-12-31
Computers
71,678 GBP2023-12-31
69,316 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,215,166 GBP2023-12-31
2,129,480 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
2,563 GBP2023-01-01 ~ 2023-12-31
Computers
4,243 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
237,216 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-109,758 GBP2023-01-01 ~ 2023-12-31
Computers
-1,881 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-151,530 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
58,937 GBP2023-12-31
7,854 GBP2022-12-31
Computers
30,598 GBP2023-12-31
4,149 GBP2022-12-31
Raw Materials
1,631,341 GBP2023-12-31
1,300,182 GBP2022-12-31
Value of work in progress
203,808 GBP2023-12-31
184,875 GBP2022-12-31
Finished Goods
916,085 GBP2023-12-31
401,698 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,324,379 GBP2023-12-31
3,549,933 GBP2022-12-31
Other Debtors
Current
118,301 GBP2023-12-31
28,000 GBP2022-12-31
Prepayments/Accrued Income
Current
63,962 GBP2023-12-31
38,442 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,742,504 GBP2023-12-31
3,913,614 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
101,201 GBP2023-12-31
81,821 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
75,272 GBP2023-12-31
137,631 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,582,787 GBP2023-12-31
1,662,167 GBP2022-12-31
Corporation Tax Payable
Current
59,446 GBP2023-12-31
272,411 GBP2022-12-31
Other Taxation & Social Security Payable
Current
410,455 GBP2023-12-31
395,505 GBP2022-12-31
Other Creditors
Current
6,496 GBP2023-12-31
11,632 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
120,810 GBP2023-12-31
102,750 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
452,404 GBP2023-12-31
528,011 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
87,566 GBP2023-12-31
154,885 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
88,421 GBP2023-12-31
81,821 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
101,201 GBP2023-12-31
81,821 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
91,579 GBP2023-12-31
91,579 GBP2022-12-31
Non-current, Between two and five year
274,736 GBP2023-12-31
274,736 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
87,566 GBP2023-12-31
154,885 GBP2022-12-31
hire purchase agreements
162,838 GBP2023-12-31
292,516 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31