JOHN THORBURN & SONS (CONSTRUCTION) LTD. - 2020-02-11
25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-12,703,183 GBP2023-12-01 ~ 2024-11-30
-11,163,657 GBP2022-12-01 ~ 2023-11-30
Administrative Expenses
-3,041,931 GBP2023-12-01 ~ 2024-11-30
-2,451,771 GBP2022-12-01 ~ 2023-11-30
Other Interest Receivable/Similar Income (Finance Income)
5,097 GBP2023-12-01 ~ 2024-11-30
1,986 GBP2022-12-01 ~ 2023-11-30
Profit/Loss on Ordinary Activities Before Tax
141,291 GBP2023-12-01 ~ 2024-11-30
206,984 GBP2022-12-01 ~ 2023-11-30
Profit/Loss
54,825 GBP2023-12-01 ~ 2024-11-30
483,919 GBP2022-12-01 ~ 2023-11-30
Comprehensive Income/Expense
54,825 GBP2023-12-01 ~ 2024-11-30
483,919 GBP2022-12-01 ~ 2023-11-30
Intangible Assets
Goodwill
297,000 GBP2024-11-30
351,000 GBP2023-11-30
Property, Plant & Equipment
6,393,945 GBP2024-11-30
6,228,787 GBP2023-11-30
Fixed Assets - Investments
915,434 GBP2024-11-30
915,434 GBP2023-11-30
Fixed Assets
7,606,379 GBP2024-11-30
7,495,221 GBP2023-11-30
Debtors
4,247,531 GBP2024-11-30
4,020,582 GBP2023-11-30
Cash at bank and in hand
430,406 GBP2024-11-30
792,188 GBP2023-11-30
Current Assets
5,814,747 GBP2024-11-30
6,115,142 GBP2023-11-30
Net Current Assets/Liabilities
829,273 GBP2024-11-30
1,491,417 GBP2023-11-30
Total Assets Less Current Liabilities
8,435,652 GBP2024-11-30
8,986,638 GBP2023-11-30
Net Assets/Liabilities
4,431,080 GBP2024-11-30
4,376,255 GBP2023-11-30
Equity
Called up share capital
500 GBP2024-11-30
500 GBP2023-11-30
500 GBP2022-11-30
Retained earnings (accumulated losses)
4,430,580 GBP2024-11-30
4,375,755 GBP2023-11-30
3,891,836 GBP2022-11-30
Profit/Loss
Retained earnings (accumulated losses)
54,825 GBP2023-12-01 ~ 2024-11-30
483,919 GBP2022-12-01 ~ 2023-11-30
Audit Fees/Expenses
40,057 GBP2023-12-01 ~ 2024-11-30
18,377 GBP2022-12-01 ~ 2023-11-30
Average Number of Employees
1042023-12-01 ~ 2024-11-30
932022-12-01 ~ 2023-11-30
Wages/Salaries
3,676,546 GBP2023-12-01 ~ 2024-11-30
3,075,256 GBP2022-12-01 ~ 2023-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,714 GBP2023-12-01 ~ 2024-11-30
51,231 GBP2022-12-01 ~ 2023-11-30
Staff Costs/Employee Benefits Expense
4,121,867 GBP2023-12-01 ~ 2024-11-30
3,471,804 GBP2022-12-01 ~ 2023-11-30
Director Remuneration
136,088 GBP2023-12-01 ~ 2024-11-30
191,344 GBP2022-12-01 ~ 2023-11-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
86,466 GBP2023-12-01 ~ 2024-11-30
-276,935 GBP2022-12-01 ~ 2023-11-30
Intangible Assets - Gross Cost
Goodwill
540,000 GBP2023-11-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
243,000 GBP2024-11-30
189,000 GBP2023-11-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
54,000 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
377,029 GBP2023-11-30
Improvements to leasehold property
3,526,601 GBP2024-11-30
3,359,735 GBP2023-11-30
Plant and equipment
3,985,665 GBP2024-11-30
3,900,360 GBP2023-11-30
Computers
55,280 GBP2024-11-30
44,780 GBP2023-11-30
Motor vehicles
934,187 GBP2024-11-30
549,704 GBP2023-11-30
Property, Plant & Equipment - Gross Cost
8,878,762 GBP2024-11-30
8,231,608 GBP2023-11-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-60,495 GBP2023-12-01 ~ 2024-11-30
Computers
0 GBP2023-12-01 ~ 2024-11-30
Motor vehicles
-101,570 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Other Disposals
-162,065 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
377,029 GBP2024-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-11-30
Improvements to leasehold property
194,653 GBP2024-11-30
56,217 GBP2023-11-30
Plant and equipment
1,923,786 GBP2024-11-30
1,623,172 GBP2023-11-30
Computers
37,733 GBP2024-11-30
27,802 GBP2023-11-30
Motor vehicles
328,645 GBP2024-11-30
295,630 GBP2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,484,817 GBP2024-11-30
2,002,821 GBP2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-12-01 ~ 2024-11-30
Improvements to leasehold property
138,436 GBP2023-12-01 ~ 2024-11-30
Plant and equipment
341,638 GBP2023-12-01 ~ 2024-11-30
Computers
9,931 GBP2023-12-01 ~ 2024-11-30
Motor vehicles
116,718 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
606,723 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-41,024 GBP2023-12-01 ~ 2024-11-30
Computers
0 GBP2023-12-01 ~ 2024-11-30
Motor vehicles
-83,703 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-124,727 GBP2023-12-01 ~ 2024-11-30
Property, Plant & Equipment
Owned/Freehold, Land and buildings
377,029 GBP2024-11-30
Improvements to leasehold property
3,331,948 GBP2024-11-30
3,303,518 GBP2023-11-30
Plant and equipment
2,061,879 GBP2024-11-30
2,277,188 GBP2023-11-30
Computers
17,547 GBP2024-11-30
16,978 GBP2023-11-30
Motor vehicles
605,542 GBP2024-11-30
254,074 GBP2023-11-30
Land and buildings, Owned/Freehold
377,029 GBP2023-11-30
Finished Goods/Goods for Resale
1,133,317 GBP2024-11-30
1,291,754 GBP2023-11-30
Trade Debtors/Trade Receivables
Current
2,235,175 GBP2024-11-30
2,480,609 GBP2023-11-30
Amount of corporation tax that is recoverable
Current
272,680 GBP2024-11-30
272,680 GBP2023-11-30
Amounts Owed by Group Undertakings
Current
136,014 GBP2024-11-30
65,362 GBP2023-11-30
Other Debtors
Current
479,810 GBP2024-11-30
197,831 GBP2023-11-30
Prepayments/Accrued Income
Current
323,388 GBP2024-11-30
241,723 GBP2023-11-30
Bank Borrowings/Overdrafts
Current
199,837 GBP2024-11-30
130,106 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
Current
620,176 GBP2024-11-30
501,345 GBP2023-11-30
Trade Creditors/Trade Payables
Current
2,195,222 GBP2024-11-30
2,020,203 GBP2023-11-30
Amounts owed to group undertakings
Current
356,865 GBP2024-11-30
363,725 GBP2023-11-30
Corporation Tax Payable
Current
26,754 GBP2024-11-30
24,606 GBP2023-11-30
Other Taxation & Social Security Payable
Current
360,254 GBP2024-11-30
408,248 GBP2023-11-30
Other Creditors
Current
385,863 GBP2024-11-30
183,927 GBP2023-11-30
Accrued Liabilities/Deferred Income
Current
121,045 GBP2024-11-30
302,441 GBP2023-11-30
Creditors
Current
4,985,474 GBP2024-11-30
4,623,725 GBP2023-11-30
Bank Borrowings/Overdrafts
Non-current
1,308,070 GBP2024-11-30
1,529,605 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
Non-current
1,380,635 GBP2024-11-30
1,669,326 GBP2023-11-30
Creditors
Non-current
2,688,705 GBP2024-11-30
3,350,982 GBP2023-11-30
Bank Borrowings
1,507,907 GBP2024-11-30
1,659,711 GBP2023-11-30
Total Borrowings
Current
199,837 GBP2024-11-30
130,106 GBP2023-11-30
Non-current
1,308,070 GBP2024-11-30
1,529,605 GBP2023-11-30
Minimum gross finance lease payments owing
Amounts falling due within one year
776,633 GBP2024-11-30
686,466 GBP2023-11-30
Minimum gross finance lease payments owing
2,294,102 GBP2024-11-30
2,581,976 GBP2023-11-30
Finance Lease Liabilities - Total Present Value
2,000,811 GBP2024-11-30
2,170,671 GBP2023-11-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-12-01 ~ 2024-11-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-11-30
100 shares2023-11-30
Equity
500 GBP2024-11-30
500 GBP2023-11-30