20590 - Manufacture Of Other Chemical Products N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
22,742,955 GBP2023-01-01 ~ 2023-12-31
20,942,562 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
18,365,639 GBP2023-01-01 ~ 2023-12-31
18,155,288 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,377,316 GBP2023-01-01 ~ 2023-12-31
2,787,274 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
1,381,219 GBP2023-01-01 ~ 2023-12-31
1,323,036 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,009,667 GBP2023-01-01 ~ 2023-12-31
3,661,756 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-942,077 GBP2023-01-01 ~ 2023-12-31
-2,143,561 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
312,196 GBP2023-01-01 ~ 2023-12-31
183,115 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,254,273 GBP2023-01-01 ~ 2023-12-31
-895,027 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-131,829 GBP2023-01-01 ~ 2023-12-31
-640,662 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,122,444 GBP2023-01-01 ~ 2023-12-31
-254,365 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,122,444 GBP2023-01-01 ~ 2023-12-31
-207,045 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,272,023 GBP2023-12-31
3,275,219 GBP2022-12-31
Fixed Assets
3,272,023 GBP2023-12-31
3,275,219 GBP2022-12-31
Total Inventories
3,202,473 GBP2023-12-31
3,305,387 GBP2022-12-31
Debtors
7,009,199 GBP2023-12-31
6,151,090 GBP2022-12-31
Cash at bank and in hand
541,253 GBP2023-12-31
1,110,986 GBP2022-12-31
Current Assets
10,752,925 GBP2023-12-31
10,567,463 GBP2022-12-31
Creditors
Current
9,547,817 GBP2023-12-31
8,182,837 GBP2022-12-31
Net Current Assets/Liabilities
1,205,108 GBP2023-12-31
2,384,626 GBP2022-12-31
Total Assets Less Current Liabilities
4,477,131 GBP2023-12-31
5,659,845 GBP2022-12-31
Creditors
Non-current
91,025 GBP2023-12-31
151,295 GBP2022-12-31
Net Assets/Liabilities
4,386,106 GBP2023-12-31
5,508,550 GBP2022-12-31
Equity
Called up share capital
4,381 GBP2023-12-31
4,381 GBP2022-12-31
4,381 GBP2021-12-31
Retained earnings (accumulated losses)
4,381,725 GBP2023-12-31
5,504,169 GBP2022-12-31
5,514,613 GBP2021-12-31
Equity
4,386,106 GBP2023-12-31
5,508,550 GBP2022-12-31
5,715,595 GBP2021-12-31
Revaluation reserve
196,601 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,122,444 GBP2023-01-01 ~ 2023-12-31
-10,444 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,860,946 GBP2023-01-01 ~ 2023-12-31
2,847,942 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
296,117 GBP2023-01-01 ~ 2023-12-31
364,836 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
136,984 GBP2023-01-01 ~ 2023-12-31
139,389 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,294,047 GBP2023-01-01 ~ 2023-12-31
3,352,167 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
882023-01-01 ~ 2023-12-31
962022-01-01 ~ 2022-12-31
Director Remuneration
398,673 GBP2023-01-01 ~ 2023-12-31
271,635 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
210,125 GBP2023-01-01 ~ 2023-12-31
199,421 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
33,681 GBP2023-01-01 ~ 2023-12-31
29,500 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-313,568 GBP2023-01-01 ~ 2023-12-31
-170,055 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,050,874 GBP2023-12-31
994,626 GBP2022-12-31
Plant and equipment
4,017,104 GBP2023-12-31
3,901,988 GBP2022-12-31
Motor vehicles
315,755 GBP2023-12-31
315,755 GBP2022-12-31
Computers
503,714 GBP2023-12-31
419,075 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,887,447 GBP2023-12-31
5,631,444 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
81,319 GBP2023-12-31
71,335 GBP2022-12-31
Plant and equipment
2,067,189 GBP2023-12-31
1,908,692 GBP2022-12-31
Motor vehicles
171,539 GBP2023-12-31
117,873 GBP2022-12-31
Computers
295,377 GBP2023-12-31
258,325 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,615,424 GBP2023-12-31
2,356,225 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,984 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
158,497 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
53,666 GBP2023-01-01 ~ 2023-12-31
Computers
37,052 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
259,199 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
969,555 GBP2023-12-31
923,291 GBP2022-12-31
Plant and equipment
1,949,915 GBP2023-12-31
1,993,296 GBP2022-12-31
Motor vehicles
144,216 GBP2023-12-31
197,882 GBP2022-12-31
Computers
208,337 GBP2023-12-31
160,750 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
278,169 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
40,779 GBP2023-12-31
29,652 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
11,127 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
37,947 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
49,074 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
237,390 GBP2023-12-31
248,517 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
101,302 GBP2023-12-31
139,249 GBP2022-12-31
Under hire purchased contracts or finance leases
338,692 GBP2023-12-31
387,766 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
219,580 GBP2022-12-31
Raw Materials
2,171,128 GBP2023-12-31
2,046,388 GBP2022-12-31
Finished Goods
1,031,345 GBP2023-12-31
1,258,999 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,056,530 GBP2023-12-31
4,327,880 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,306,782 GBP2023-12-31
1,431,782 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
49,190 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
5,413 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
108,262 GBP2023-12-31
25,623 GBP2022-12-31
Prepayments/Accrued Income
Current
488,435 GBP2023-12-31
360,392 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,009,199 GBP2023-12-31
6,151,090 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
59,844 GBP2023-12-31
83,203 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,271,628 GBP2023-12-31
5,135,054 GBP2022-12-31
Amounts owed to group undertakings
Current
90,371 GBP2023-12-31
77,371 GBP2022-12-31
Corporation Tax Payable
Current
144 GBP2023-12-31
144 GBP2022-12-31
Other Taxation & Social Security Payable
Current
187,242 GBP2023-12-31
294,830 GBP2022-12-31
Other Creditors
Current
117,867 GBP2023-12-31
137,719 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
646,784 GBP2023-12-31
137,693 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
91,025 GBP2023-12-31
151,295 GBP2022-12-31
Between one and five year, hire purchase agreements
91,025 GBP2023-12-31
151,295 GBP2022-12-31
hire purchase agreements
150,869 GBP2023-12-31
234,498 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
509,398 GBP2023-12-31
519,588 GBP2022-12-31
Between one and five year
2,042,048 GBP2023-12-31
2,017,057 GBP2022-12-31
More than five year
3,334,964 GBP2023-12-31
3,856,505 GBP2022-12-31
All periods
5,886,410 GBP2023-12-31
6,393,150 GBP2022-12-31
Total Borrowings
Secured
3,268,707 GBP2023-12-31
2,551,321 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-108,262 GBP2023-12-31
-25,623 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,381 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,122,444 GBP2023-01-01 ~ 2023-12-31