25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Average Number of Employees
1292024-01-01 ~ 2024-12-31
1062023-01-01 ~ 2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
9,367,918 GBP2024-01-01 ~ 2024-12-31
9,747,564 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
6,417,416 GBP2024-01-01 ~ 2024-12-31
6,421,842 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,950,502 GBP2024-01-01 ~ 2024-12-31
3,325,722 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,244,657 GBP2024-01-01 ~ 2024-12-31
2,345,015 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
730,038 GBP2024-01-01 ~ 2024-12-31
1,033,324 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
259 GBP2024-01-01 ~ 2024-12-31
1,323 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
126,467 GBP2024-01-01 ~ 2024-12-31
97,600 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
603,830 GBP2024-01-01 ~ 2024-12-31
937,047 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
11,585 GBP2024-01-01 ~ 2024-12-31
115,076 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
592,245 GBP2024-01-01 ~ 2024-12-31
821,971 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
592,245 GBP2024-01-01 ~ 2024-12-31
821,971 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,779,141 GBP2024-12-31
2,210,643 GBP2023-12-31
Investment Property
260,286 GBP2024-12-31
260,286 GBP2023-12-31
Fixed Assets
3,039,427 GBP2024-12-31
2,470,929 GBP2023-12-31
Total Inventories
1,219,385 GBP2024-12-31
1,162,662 GBP2023-12-31
Debtors
2,326,452 GBP2024-12-31
2,022,743 GBP2023-12-31
Cash at bank and in hand
28,588 GBP2024-12-31
19,535 GBP2023-12-31
Current Assets
3,574,425 GBP2024-12-31
3,204,940 GBP2023-12-31
Creditors
Current
2,364,355 GBP2024-12-31
2,302,364 GBP2023-12-31
Net Current Assets/Liabilities
1,210,070 GBP2024-12-31
902,576 GBP2023-12-31
Total Assets Less Current Liabilities
4,249,497 GBP2024-12-31
3,373,505 GBP2023-12-31
Net Assets/Liabilities
2,687,030 GBP2024-12-31
2,194,785 GBP2023-12-31
Equity
Called up share capital
800 GBP2024-12-31
800 GBP2023-12-31
800 GBP2022-12-31
Share premium
630,575 GBP2024-12-31
630,575 GBP2023-12-31
630,575 GBP2022-12-31
Retained earnings (accumulated losses)
1,655,655 GBP2024-12-31
1,163,410 GBP2023-12-31
901,439 GBP2022-12-31
Equity
2,687,030 GBP2024-12-31
2,194,785 GBP2023-12-31
1,932,814 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2024-01-01 ~ 2024-12-31
-560,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-100,000 GBP2024-01-01 ~ 2024-12-31
-560,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
592,245 GBP2024-01-01 ~ 2024-12-31
821,971 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
332,273 GBP2024-01-01 ~ 2024-12-31
307,646 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
150,958 GBP2024-01-01 ~ 2024-12-31
178,039 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
500,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
500,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
347,202 GBP2023-12-31
Plant and equipment
6,506,943 GBP2024-12-31
5,490,349 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,854,145 GBP2024-12-31
5,837,551 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,007,158 GBP2024-12-31
3,575,610 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,075,004 GBP2024-12-31
3,626,908 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
431,548 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
448,096 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,499,785 GBP2024-12-31
1,914,739 GBP2023-12-31
Land and buildings, Long leasehold
295,904 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,284,934 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
464,200 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
1,385,015 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
459,602 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
115,823 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
211,306 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
1,173,709 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
825,332 GBP2023-12-31
Investment Property - Fair Value Model
260,286 GBP2023-12-31
Merchandise
1,219,385 GBP2024-12-31
1,162,662 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,942,398 GBP2024-12-31
1,740,451 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
204,405 GBP2024-12-31
202,322 GBP2023-12-31
Prepayments
Current
105,875 GBP2024-12-31
Debtors
Amounts falling due within one year, Current
2,326,452 GBP2024-12-31
2,022,743 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,148,223 GBP2024-12-31
774,255 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
221,210 GBP2024-12-31
284,697 GBP2023-12-31
Trade Creditors/Trade Payables
Current
440,443 GBP2024-12-31
509,196 GBP2023-12-31
Amounts owed to group undertakings
Current
104,600 GBP2024-12-31
324,600 GBP2023-12-31
Other Taxation & Social Security Payable
Current
83,545 GBP2024-12-31
72,880 GBP2023-12-31
Accrued Liabilities
Current
126,314 GBP2024-12-31
196,477 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
319,046 GBP2024-12-31
106,392 GBP2023-12-31
Other Remaining Borrowings
Non-current
3,744 GBP2024-12-31
348 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
876,617 GBP2024-12-31
720,504 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
101,769 GBP2024-12-31
65,000 GBP2023-12-31
Between two and five year, Non-current
217,277 GBP2024-12-31
41,392 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
876,617 GBP2024-12-31
hire purchase agreements
1,097,827 GBP2024-12-31
1,005,201 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
160,000 GBP2024-12-31
160,000 GBP2023-12-31
Between one and five year
640,000 GBP2024-12-31
640,000 GBP2023-12-31
All periods
800,000 GBP2024-12-31
800,000 GBP2023-12-31
Bank Overdrafts
Secured
1,021,602 GBP2024-12-31
709,255 GBP2023-12-31
Bank Borrowings
Secured
445,667 GBP2024-12-31
171,392 GBP2023-12-31
Total Borrowings
Secured
1,467,269 GBP2024-12-31
880,647 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
363,060 GBP2024-12-31
351,476 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
800 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
592,245 GBP2024-01-01 ~ 2024-12-31