20590 - Manufacture Of Other Chemical Products N.e.c.
Average Number of Employees
492023-01-01 ~ 2023-12-31
492022-01-01 ~ 2022-12-31
Turnover/Revenue
21,939,611 GBP2023-01-01 ~ 2023-12-31
28,196,164 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,115,672 GBP2023-01-01 ~ 2023-12-31
-18,113,651 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,823,939 GBP2023-01-01 ~ 2023-12-31
10,082,513 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,160,018 GBP2023-01-01 ~ 2023-12-31
-3,065,982 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
4,663,921 GBP2023-01-01 ~ 2023-12-31
7,016,531 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
192,723 GBP2023-01-01 ~ 2023-12-31
27,287 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,856,644 GBP2023-01-01 ~ 2023-12-31
7,043,818 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,048,107 GBP2023-01-01 ~ 2023-12-31
5,953,026 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
489,807 GBP2023-12-31
275,293 GBP2022-12-31
Property, Plant & Equipment
3,094,738 GBP2023-12-31
3,101,724 GBP2022-12-31
Fixed Assets
3,584,545 GBP2023-12-31
3,377,017 GBP2022-12-31
Total Inventories
2,692,203 GBP2023-12-31
4,818,962 GBP2022-12-31
Debtors
Current
16,008,219 GBP2023-12-31
7,423,881 GBP2022-12-31
Cash at bank and in hand
1,952,531 GBP2023-12-31
4,180,623 GBP2022-12-31
Current Assets
20,652,953 GBP2023-12-31
16,423,466 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,287,292 GBP2023-12-31
-2,059,096 GBP2022-12-31
Net Current Assets/Liabilities
18,365,661 GBP2023-12-31
14,364,370 GBP2022-12-31
Total Assets Less Current Liabilities
21,950,206 GBP2023-12-31
17,741,387 GBP2022-12-31
Net Assets/Liabilities
21,532,931 GBP2023-12-31
17,484,824 GBP2022-12-31
Equity
Called up share capital
19,750 GBP2023-12-31
19,750 GBP2022-12-31
19,750 GBP2022-01-01
Capital redemption reserve
35 GBP2023-12-31
35 GBP2022-12-31
35 GBP2022-01-01
Retained earnings (accumulated losses)
21,513,146 GBP2023-12-31
17,465,039 GBP2022-12-31
11,512,013 GBP2022-01-01
Equity
21,532,931 GBP2023-12-31
17,484,824 GBP2022-12-31
11,531,798 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
4,048,107 GBP2023-01-01 ~ 2023-12-31
5,953,026 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,048,107 GBP2023-01-01 ~ 2023-12-31
5,953,026 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
4,048,107 GBP2023-01-01 ~ 2023-12-31
5,953,026 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
257,411 GBP2023-01-01 ~ 2023-12-31
252,654 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
43,500 GBP2023-01-01 ~ 2023-12-31
39,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,004,240 GBP2023-01-01 ~ 2023-12-31
2,124,264 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
234,317 GBP2023-01-01 ~ 2023-12-31
221,656 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,296,226 GBP2023-01-01 ~ 2023-12-31
2,408,902 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
430,086 GBP2023-01-01 ~ 2023-12-31
584,339 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
94,667 GBP2023-01-01 ~ 2023-12-31
63,436 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,141,311 GBP2023-01-01 ~ 2023-12-31
1,338,325 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
489,807 GBP2023-12-31
275,293 GBP2022-12-31
Intangible Assets
Development expenditure
489,807 GBP2023-12-31
275,293 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,275,409 GBP2023-12-31
2,275,409 GBP2022-12-31
Plant and equipment
4,003,516 GBP2023-12-31
3,797,484 GBP2022-12-31
Motor vehicles
74,080 GBP2023-12-31
74,080 GBP2022-12-31
Furniture and fittings
886,256 GBP2023-12-31
841,863 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,239,261 GBP2023-12-31
6,988,836 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-20,011 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-20,011 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,724,850 GBP2022-12-31
Motor vehicles
58,942 GBP2022-12-31
Furniture and fittings
625,786 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,887,112 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
175,948 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
3,785 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
45,823 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
257,411 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,900,798 GBP2023-12-31
Motor vehicles
62,727 GBP2023-12-31
Furniture and fittings
671,609 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,144,523 GBP2023-12-31
Property, Plant & Equipment
Buildings
1,766,020 GBP2023-12-31
1,797,875 GBP2022-12-31
Plant and equipment
1,102,718 GBP2023-12-31
1,072,634 GBP2022-12-31
Motor vehicles
11,353 GBP2023-12-31
15,138 GBP2022-12-31
Furniture and fittings
214,647 GBP2023-12-31
216,077 GBP2022-12-31
Raw materials and consumables
1,785,279 GBP2023-12-31
3,575,916 GBP2022-12-31
Finished Goods/Goods for Resale
906,924 GBP2023-12-31
1,243,046 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,742,783 GBP2023-12-31
1,542,133 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
12,874,408 GBP2023-12-31
5,377,010 GBP2022-12-31
Other Debtors
Current
104,428 GBP2023-12-31
105,321 GBP2022-12-31
Prepayments/Accrued Income
Current
64,390 GBP2023-12-31
89,921 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
222,210 GBP2023-12-31
309,496 GBP2022-12-31
Trade Creditors/Trade Payables
Current
695,625 GBP2023-12-31
654,935 GBP2022-12-31
Amounts owed to group undertakings
Current
7,627 GBP2022-12-31
Taxation/Social Security Payable
Current
70,140 GBP2023-12-31
65,029 GBP2022-12-31
Other Creditors
Current
44,595 GBP2023-12-31
360,944 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,476,932 GBP2023-12-31
970,561 GBP2022-12-31
Creditors
Current
2,287,292 GBP2023-12-31
2,059,096 GBP2022-12-31
Net Deferred Tax Liability/Asset
-417,275 GBP2023-12-31
-256,563 GBP2022-12-31
-193,127 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-160,712 GBP2023-01-01 ~ 2023-12-31
-63,436 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-417,275 GBP2023-12-31
-256,563 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,750 shares2023-12-31
9,750 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10,000 shares2023-12-31
10,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,580 GBP2023-12-31
46,937 GBP2022-12-31
Between one and five year
95,411 GBP2023-12-31
6,298 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
156,991 GBP2023-12-31
53,235 GBP2022-12-31