23490 - Manufacture Of Other Ceramic Products N.e.c.
Average Number of Employees
902023-01-01 ~ 2023-12-31
912022-01-01 ~ 2022-12-31
Turnover/Revenue
11,202,681 GBP2023-01-01 ~ 2023-12-31
16,031,600 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,280,096 GBP2023-01-01 ~ 2023-12-31
-9,842,793 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,922,585 GBP2023-01-01 ~ 2023-12-31
6,188,807 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-440,449 GBP2023-01-01 ~ 2023-12-31
-408,114 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,088,026 GBP2023-01-01 ~ 2023-12-31
-4,416,717 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-473,161 GBP2023-01-01 ~ 2023-12-31
1,363,976 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,428 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-95,503 GBP2023-01-01 ~ 2023-12-31
-73,747 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-566,236 GBP2023-01-01 ~ 2023-12-31
1,290,229 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-566,236 GBP2023-01-01 ~ 2023-12-31
1,038,441 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-566,236 GBP2023-01-01 ~ 2023-12-31
1,038,441 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
434,845 GBP2023-12-31
498,726 GBP2022-12-31
Property, Plant & Equipment
395,456 GBP2023-12-31
383,454 GBP2022-12-31
Fixed Assets - Investments
500,100 GBP2023-12-31
500,000 GBP2022-12-31
Fixed Assets
1,330,401 GBP2023-12-31
1,382,180 GBP2022-12-31
Total Inventories
3,425,679 GBP2023-12-31
3,580,855 GBP2022-12-31
Debtors
Current
2,692,219 GBP2023-12-31
2,368,980 GBP2022-12-31
Cash at bank and in hand
126,791 GBP2023-12-31
1,398,926 GBP2022-12-31
Current Assets
6,244,689 GBP2023-12-31
7,348,761 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,268,053 GBP2022-12-31
Net Current Assets/Liabilities
3,378,751 GBP2023-12-31
4,080,708 GBP2022-12-31
Total Assets Less Current Liabilities
4,709,152 GBP2023-12-31
5,462,888 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-715,625 GBP2022-12-31
Net Assets/Liabilities
4,125,431 GBP2023-12-31
4,691,667 GBP2022-12-31
Equity
Called up share capital
45,000 GBP2023-12-31
45,000 GBP2022-12-31
45,000 GBP2022-01-01
Share premium
634,000 GBP2023-12-31
634,000 GBP2022-12-31
634,000 GBP2022-01-01
Capital redemption reserve
55,000 GBP2023-12-31
55,000 GBP2022-12-31
55,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,391,431 GBP2023-12-31
3,957,667 GBP2022-12-31
2,919,226 GBP2022-01-01
Equity
4,125,431 GBP2023-12-31
4,691,667 GBP2022-12-31
3,653,226 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-566,236 GBP2023-01-01 ~ 2023-12-31
1,038,441 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-566,236 GBP2023-01-01 ~ 2023-12-31
1,038,441 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,325 GBP2023-01-01 ~ 2023-12-31
8,075 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,168,054 GBP2023-01-01 ~ 2023-12-31
3,239,916 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
172,959 GBP2023-01-01 ~ 2023-12-31
225,897 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,418,725 GBP2023-01-01 ~ 2023-12-31
3,517,194 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
120,245 GBP2023-01-01 ~ 2023-12-31
52,877 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
12,812 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-107,584 GBP2023-01-01 ~ 2023-12-31
245,144 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
155,957 GBP2023-12-31
184,457 GBP2022-12-31
Intangible Assets - Gross Cost
868,769 GBP2023-12-31
877,278 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
433,924 GBP2023-12-31
378,552 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
61,310 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,405,765 GBP2023-12-31
3,238,076 GBP2022-12-31
Furniture and fittings
383,159 GBP2023-12-31
366,108 GBP2022-12-31
Computers
9,625 GBP2023-12-31
9,625 GBP2022-12-31
Other
217,832 GBP2023-12-31
217,832 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,016,381 GBP2023-12-31
3,831,641 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,891,444 GBP2022-12-31
Furniture and fittings
329,286 GBP2022-12-31
Computers
9,625 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,448,187 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
32,148 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
172,738 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,032,034 GBP2023-12-31
Furniture and fittings
361,434 GBP2023-12-31
Computers
9,625 GBP2023-12-31
Other
217,832 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,620,925 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
373,731 GBP2023-12-31
346,632 GBP2022-12-31
Furniture and fittings
21,725 GBP2023-12-31
36,822 GBP2022-12-31
Raw materials and consumables
2,479,163 GBP2023-12-31
2,707,343 GBP2022-12-31
Value of work in progress
133,796 GBP2023-12-31
140,033 GBP2022-12-31
Finished Goods/Goods for Resale
812,720 GBP2023-12-31
733,479 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,001,040 GBP2023-12-31
1,086,466 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,282,713 GBP2023-12-31
685,529 GBP2022-12-31
Other Debtors
Current
288,893 GBP2023-12-31
481,060 GBP2022-12-31
Prepayments/Accrued Income
Current
119,573 GBP2023-12-31
115,925 GBP2022-12-31
Bank Overdrafts
Current
332,275 GBP2023-12-31
3,765 GBP2022-12-31
Bank Borrowings
Current
175,000 GBP2023-12-31
175,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
394,040 GBP2023-12-31
747,005 GBP2022-12-31
Amounts owed to group undertakings
Current
256,000 GBP2023-12-31
150,000 GBP2022-12-31
Corporation Tax Payable
Current
238,976 GBP2022-12-31
Taxation/Social Security Payable
Current
60,321 GBP2023-12-31
122,412 GBP2022-12-31
Other Creditors
Current
286,571 GBP2023-12-31
644,922 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,361,731 GBP2023-12-31
1,185,973 GBP2022-12-31
Creditors
Current
2,865,938 GBP2023-12-31
3,268,053 GBP2022-12-31
Bank Borrowings
Non-current
525,000 GBP2023-12-31
700,000 GBP2022-12-31
Creditors
Non-current
528,125 GBP2023-12-31
715,625 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
175,000 GBP2022-12-31
Between two and five year, Non-current
525,000 GBP2023-12-31
Non-current, Between two and five year
700,000 GBP2022-12-31
Total Borrowings
700,000 GBP2023-12-31
875,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-55,596 GBP2023-12-31
-55,596 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-55,596 GBP2023-12-31
-55,596 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
45,000 shares2023-12-31
45,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
265,869 GBP2023-12-31
246,370 GBP2022-12-31
Between one and five year
242,244 GBP2023-12-31
492,740 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
508,113 GBP2023-12-31
739,110 GBP2022-12-31