32990 - Other Manufacturing N.e.c.
23990 - Manufacture Of Other Non-metallic Mineral Products N.e.c.
Average Number of Employees
682024-01-01 ~ 2024-12-31
702023-01-01 ~ 2023-12-31
Turnover/Revenue
32,018,994 GBP2024-01-01 ~ 2024-12-31
35,154,648 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-19,879,635 GBP2024-01-01 ~ 2024-12-31
-21,823,914 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,139,359 GBP2024-01-01 ~ 2024-12-31
13,330,734 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-2,580,169 GBP2024-01-01 ~ 2024-12-31
-2,936,320 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,718,942 GBP2024-01-01 ~ 2024-12-31
-5,162,016 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,840,248 GBP2024-01-01 ~ 2024-12-31
5,232,398 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
404,905 GBP2024-01-01 ~ 2024-12-31
170,669 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,245,153 GBP2024-01-01 ~ 2024-12-31
5,401,834 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
14,362,441 GBP2024-12-31
14,088,651 GBP2023-12-31
12,481,480 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,273,790 GBP2024-01-01 ~ 2024-12-31
4,111,904 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2024-01-01 ~ 2024-12-31
-2,504,733 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,394,201 GBP2024-12-31
2,905,598 GBP2023-12-31
Fixed Assets - Investments
300,000 GBP2024-12-31
300,000 GBP2023-12-31
Fixed Assets
3,694,201 GBP2024-12-31
3,205,598 GBP2023-12-31
Total Inventories
1,758,512 GBP2024-12-31
1,455,081 GBP2023-12-31
Debtors
Current
4,473,872 GBP2024-12-31
5,770,166 GBP2023-12-31
Current assets - Investments
5,073,732 GBP2024-12-31
Cash at bank and in hand
7,178,412 GBP2024-12-31
11,238,338 GBP2023-12-31
Current Assets
18,484,528 GBP2024-12-31
18,463,585 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,740,282 GBP2024-12-31
-6,689,640 GBP2023-12-31
Net Current Assets/Liabilities
11,744,246 GBP2024-12-31
11,773,945 GBP2023-12-31
Total Assets Less Current Liabilities
15,438,447 GBP2024-12-31
14,979,543 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-312,495 GBP2024-12-31
Net Assets/Liabilities
14,512,441 GBP2024-12-31
14,238,651 GBP2023-12-31
Equity
Called up share capital
150,000 GBP2024-12-31
150,000 GBP2023-12-31
Equity
14,512,441 GBP2024-12-31
14,238,651 GBP2023-12-31
Profit/Loss
3,273,790 GBP2024-01-01 ~ 2024-12-31
4,111,904 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
772,204 GBP2024-01-01 ~ 2024-12-31
632,298 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
7,178,412 GBP2024-12-31
11,238,338 GBP2023-12-31
9,699,974 GBP2023-01-01
Audit Fees/Expenses
20,850 GBP2024-01-01 ~ 2024-12-31
20,640 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,646,836 GBP2024-01-01 ~ 2024-12-31
3,394,680 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
398,637 GBP2024-01-01 ~ 2024-12-31
370,047 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,120,473 GBP2024-01-01 ~ 2024-12-31
3,832,111 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,190,202 GBP2024-01-01 ~ 2024-12-31
1,239,790 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
172,619 GBP2024-01-01 ~ 2024-12-31
63,678 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,061,288 GBP2024-01-01 ~ 2024-12-31
1,270,511 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
3,000,000 GBP2024-01-01 ~ 2024-12-31
2,504,733 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,642,538 GBP2024-12-31
5,938,948 GBP2023-12-31
Motor vehicles
847,955 GBP2024-12-31
645,105 GBP2023-12-31
Furniture and fittings
446,345 GBP2024-12-31
383,965 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,553,119 GBP2024-12-31
8,502,380 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-62,154 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-279,780 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-341,934 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,586,650 GBP2023-12-31
Motor vehicles
331,674 GBP2023-12-31
Furniture and fittings
298,442 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,596,782 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
460,006 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
199,859 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
755,543 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
16,660 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
16,660 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-49,987 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-160,080 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-210,067 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,013,329 GBP2024-12-31
Motor vehicles
371,453 GBP2024-12-31
Furniture and fittings
329,469 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,158,918 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,629,209 GBP2024-12-31
1,352,298 GBP2023-12-31
Motor vehicles
476,502 GBP2024-12-31
313,431 GBP2023-12-31
Furniture and fittings
116,876 GBP2024-12-31
85,523 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
66,640 GBP2024-12-31
Under hire purchased contracts or finance leases
66,640 GBP2024-12-31
Investments in Subsidiaries
300,000 GBP2024-12-31
300,000 GBP2023-12-31
Raw materials and consumables
965,121 GBP2024-12-31
936,849 GBP2023-12-31
Finished Goods/Goods for Resale
793,391 GBP2024-12-31
518,232 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,909,702 GBP2024-12-31
4,321,116 GBP2023-12-31
Other Debtors
Current
315,952 GBP2024-12-31
1,253,021 GBP2023-12-31
Prepayments/Accrued Income
Current
248,218 GBP2024-12-31
196,029 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,490,617 GBP2024-12-31
3,824,421 GBP2023-12-31
Corporation Tax Payable
Current
251,432 GBP2024-12-31
755,813 GBP2023-12-31
Taxation/Social Security Payable
Current
737,035 GBP2024-12-31
626,954 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
37,485 GBP2024-12-31
Other Creditors
Current
1,887,082 GBP2024-12-31
1,078,606 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
336,631 GBP2024-12-31
403,846 GBP2023-12-31
Creditors
Current
6,740,282 GBP2024-12-31
6,689,640 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
12,495 GBP2024-12-31
Amounts owed to group undertakings
Non-current
300,000 GBP2024-12-31
300,000 GBP2023-12-31
Creditors
Non-current
312,495 GBP2024-12-31
300,000 GBP2023-12-31
Minimum gross finance lease payments owing
49,980 GBP2024-12-31
Net Deferred Tax Liability/Asset
-613,511 GBP2024-12-31
-440,892 GBP2023-12-31
-377,214 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-172,619 GBP2024-01-01 ~ 2024-12-31
-63,678 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-613,511 GBP2024-12-31
-440,892 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3,000 shares2024-12-31
82,500 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,500 shares2024-12-31
1,500 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
33,000 shares2024-12-31
33,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
201,581 GBP2024-12-31
212,564 GBP2023-12-31
Between one and five year
654,059 GBP2024-12-31
698,640 GBP2023-12-31
More than five year
314,000 GBP2024-12-31
471,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,169,640 GBP2024-12-31
1,382,204 GBP2023-12-31