25990 - Manufacture Of Other Fabricated Metal Products N.e.c.
Cost of Sales
-1,400,378 GBP2023-01-01 ~ 2023-12-31
-1,840,566 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,282,167 GBP2023-01-01 ~ 2023-12-31
-1,382,866 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
367,500 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
3,376 GBP2023-01-01 ~ 2023-12-31
-52,420 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
361,116 GBP2023-01-01 ~ 2023-12-31
67,218 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
39,851 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
361,116 GBP2023-01-01 ~ 2023-12-31
107,069 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
26,735 GBP2023-12-31
21,906 GBP2022-12-31
Property, Plant & Equipment
33,872 GBP2023-12-31
84,586 GBP2022-12-31
Fixed Assets - Investments
143,546 GBP2023-12-31
144,191 GBP2022-12-31
Fixed Assets
204,153 GBP2023-12-31
250,683 GBP2022-12-31
Debtors
1,754,385 GBP2023-12-31
1,284,407 GBP2022-12-31
Cash at bank and in hand
21,523 GBP2023-12-31
1,918 GBP2022-12-31
Current Assets
3,258,762 GBP2023-12-31
2,624,570 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,944,466 GBP2023-12-31
-2,117,652 GBP2022-12-31
Net Current Assets/Liabilities
1,314,296 GBP2023-12-31
506,918 GBP2022-12-31
Total Assets Less Current Liabilities
1,518,449 GBP2023-12-31
757,601 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-262,500 GBP2022-12-31
Net Assets/Liabilities
1,518,449 GBP2023-12-31
495,101 GBP2022-12-31
Equity
Called up share capital
2,495,446 GBP2023-12-31
2,052,185 GBP2022-12-31
2,052,185 GBP2021-12-31
Share premium
478,871 GBP2023-12-31
259,900 GBP2022-12-31
259,900 GBP2021-12-31
Retained earnings (accumulated losses)
-1,455,868 GBP2023-12-31
-1,816,984 GBP2022-12-31
-1,924,053 GBP2021-12-31
Equity
1,518,449 GBP2023-12-31
495,101 GBP2022-12-31
388,032 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
361,116 GBP2023-01-01 ~ 2023-12-31
107,069 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
443,261 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
662,232 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,500 GBP2023-01-01 ~ 2023-12-31
16,300 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
142023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Wages/Salaries
558,488 GBP2023-01-01 ~ 2023-12-31
731,701 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
97,071 GBP2023-01-01 ~ 2023-12-31
45,944 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
717,109 GBP2023-01-01 ~ 2023-12-31
853,009 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
227,233 GBP2023-01-01 ~ 2023-12-31
227,198 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
100,318 GBP2023-12-31
81,590 GBP2022-12-31
Development expenditure
289,939 GBP2023-12-31
310,666 GBP2022-12-31
Intangible Assets - Gross Cost
390,257 GBP2023-12-31
392,256 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
73,583 GBP2023-12-31
63,827 GBP2022-12-31
Development expenditure
289,939 GBP2023-12-31
306,523 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
363,522 GBP2023-12-31
370,350 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
9,756 GBP2023-01-01 ~ 2023-12-31
Development expenditure
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
9,756 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
26,735 GBP2023-12-31
17,763 GBP2022-12-31
Development expenditure
0 GBP2023-12-31
4,143 GBP2022-12-31
Intangible Assets
26,735 GBP2023-12-31
21,906 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
56,206 GBP2023-12-31
56,206 GBP2022-12-31
Plant and equipment
522,582 GBP2023-12-31
519,734 GBP2022-12-31
Furniture and fittings
35,200 GBP2023-12-31
35,200 GBP2022-12-31
Computers
74,501 GBP2023-12-31
74,501 GBP2022-12-31
Motor vehicles
17,672 GBP2023-12-31
17,672 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
706,161 GBP2023-12-31
703,313 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
44,904 GBP2023-12-31
42,452 GBP2022-12-31
Plant and equipment
511,920 GBP2023-12-31
473,042 GBP2022-12-31
Furniture and fittings
33,747 GBP2023-12-31
31,966 GBP2022-12-31
Computers
64,046 GBP2023-12-31
53,595 GBP2022-12-31
Motor vehicles
17,672 GBP2023-12-31
17,672 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
672,289 GBP2023-12-31
618,727 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,452 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
38,878 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,781 GBP2023-01-01 ~ 2023-12-31
Computers
10,451 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
53,562 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
11,302 GBP2023-12-31
13,754 GBP2022-12-31
Plant and equipment
10,662 GBP2023-12-31
46,692 GBP2022-12-31
Furniture and fittings
1,453 GBP2023-12-31
3,234 GBP2022-12-31
Computers
10,455 GBP2023-12-31
20,906 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
329,184 GBP2023-12-31
292,974 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
404,443 GBP2023-12-31
509,359 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
39,851 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
577,854 GBP2023-12-31
217,788 GBP2022-12-31
Other Debtors
Current
114,768 GBP2023-12-31
125,860 GBP2022-12-31
Prepayments/Accrued Income
Current
187,996 GBP2023-12-31
61,512 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,754,385 GBP2023-12-31
1,284,407 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
564,351 GBP2022-12-31
Trade Creditors/Trade Payables
Current
415,691 GBP2023-12-31
486,548 GBP2022-12-31
Amounts owed to group undertakings
Current
1,326,959 GBP2023-12-31
676,245 GBP2022-12-31
Other Taxation & Social Security Payable
Current
68,194 GBP2023-12-31
19,124 GBP2022-12-31
Other Creditors
Current
24,944 GBP2023-12-31
0 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
108,678 GBP2023-12-31
371,384 GBP2022-12-31
Creditors
Current
1,944,466 GBP2023-12-31
2,117,652 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
262,500 GBP2022-12-31
Bank Borrowings
0 GBP2023-12-31
826,851 GBP2022-12-31
Total Borrowings
Current
0 GBP2023-12-31
564,351 GBP2022-12-31
Non-current
0 GBP2023-12-31
262,500 GBP2022-12-31
Equity
Called up share capital
2,495,446 GBP2023-12-31
2,052,185 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
140,199 GBP2023-12-31
101,863 GBP2022-12-31
Between two and five year
320,405 GBP2023-12-31
348,070 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
460,604 GBP2023-12-31
449,933 GBP2022-12-31