23990 - Manufacture Of Other Non-metallic Mineral Products N.e.c.
Cost of Sales
-10,846,767 GBP2023-01-01 ~ 2023-12-31
-10,006,119 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,716,343 GBP2023-01-01 ~ 2023-12-31
-3,922,343 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,037 GBP2023-01-01 ~ 2023-12-31
218 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
626,487 GBP2023-01-01 ~ 2023-12-31
362,743 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
536,117 GBP2023-01-01 ~ 2023-12-31
360,633 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
536,117 GBP2023-01-01 ~ 2023-12-31
360,633 GBP2022-01-01 ~ 2022-12-31
Equity
Called up share capital
41,015 GBP2023-12-31
41,015 GBP2022-12-31
41,015 GBP2021-12-31
Share premium
672,258 GBP2023-12-31
672,258 GBP2022-12-31
672,258 GBP2021-12-31
Revaluation reserve
239,293 GBP2023-12-31
239,293 GBP2022-12-31
239,293 GBP2021-12-31
Retained earnings (accumulated losses)
4,576,024 GBP2023-12-31
4,099,007 GBP2022-12-31
3,815,474 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
536,117 GBP2023-01-01 ~ 2023-12-31
360,633 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-77,100 GBP2022-01-01 ~ 2022-12-31
Equity
5,528,590 GBP2023-12-31
5,051,573 GBP2022-12-31
Dividends Paid
-59,100 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,035,230 GBP2023-12-31
4,506,753 GBP2022-12-31
Fixed Assets - Investments
101 GBP2023-12-31
101 GBP2022-12-31
Fixed Assets
5,035,331 GBP2023-12-31
4,506,854 GBP2022-12-31
Debtors
2,028,456 GBP2023-12-31
1,925,856 GBP2022-12-31
Cash at bank and in hand
268,798 GBP2023-12-31
79,997 GBP2022-12-31
Current Assets
5,115,526 GBP2023-12-31
4,832,321 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,232,983 GBP2023-12-31
-3,157,016 GBP2022-12-31
Net Current Assets/Liabilities
1,882,543 GBP2023-12-31
1,675,305 GBP2022-12-31
Total Assets Less Current Liabilities
6,917,874 GBP2023-12-31
6,182,159 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-783,698 GBP2023-12-31
-615,370 GBP2022-12-31
Net Assets/Liabilities
5,528,590 GBP2023-12-31
5,051,573 GBP2022-12-31
Audit Fees/Expenses
12,300 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
652023-01-01 ~ 2023-12-31
602022-01-01 ~ 2022-12-31
Wages/Salaries
2,499,661 GBP2023-01-01 ~ 2023-12-31
2,134,621 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,897 GBP2023-01-01 ~ 2023-12-31
54,261 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,797,765 GBP2023-01-01 ~ 2023-12-31
2,406,568 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
167,193 GBP2023-01-01 ~ 2023-12-31
160,740 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
90,370 GBP2023-01-01 ~ 2023-12-31
2,110 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
464,215 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
464,215 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,205,000 GBP2023-12-31
2,205,000 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
154,579 GBP2023-12-31
90,986 GBP2022-12-31
Plant and equipment
4,071,346 GBP2023-12-31
3,480,720 GBP2022-12-31
Furniture and fittings
210,778 GBP2023-12-31
179,164 GBP2022-12-31
Motor vehicles
824,643 GBP2023-12-31
611,229 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,641,547 GBP2023-12-31
6,585,550 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-15,523 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-67,016 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-82,539 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
226,536 GBP2023-12-31
198,536 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
26,342 GBP2023-12-31
17,261 GBP2022-12-31
Plant and equipment
1,801,516 GBP2023-12-31
1,441,488 GBP2022-12-31
Furniture and fittings
176,928 GBP2023-12-31
159,202 GBP2022-12-31
Motor vehicles
374,995 GBP2023-12-31
262,310 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,606,317 GBP2023-12-31
2,078,797 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
28,000 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
9,081 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
305,435 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
17,726 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-32,846 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
327,396 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,276 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-39,388 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-41,664 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,978,464 GBP2023-12-31
2,006,464 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
128,237 GBP2023-12-31
73,725 GBP2022-12-31
Plant and equipment
2,269,830 GBP2023-12-31
2,039,232 GBP2022-12-31
Furniture and fittings
33,850 GBP2023-12-31
19,962 GBP2022-12-31
Motor vehicles
449,648 GBP2023-12-31
348,919 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,528,443 GBP2023-12-31
1,414,163 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
98,119 GBP2022-12-31
Prepayments/Accrued Income
Current
379,311 GBP2023-12-31
217,555 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,028,456 GBP2023-12-31
1,925,856 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
168,222 GBP2023-12-31
122,024 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
364,473 GBP2023-12-31
394,159 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,805,165 GBP2023-12-31
1,927,752 GBP2022-12-31
Amounts owed to group undertakings
Current
340 GBP2023-12-31
340 GBP2022-12-31
Other Taxation & Social Security Payable
Current
366,890 GBP2023-12-31
345,399 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
288,412 GBP2023-12-31
103,604 GBP2022-12-31
Creditors
Current
3,232,983 GBP2023-12-31
3,157,016 GBP2022-12-31
Bank Borrowings
787,620 GBP2023-12-31
443,342 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
3,802 GBP2022-12-31
-3,802 GBP2022-12-31
Total Borrowings
787,620 GBP2023-12-31
447,144 GBP2022-12-31
Current
168,222 GBP2023-12-31
122,024 GBP2022-12-31
Non-current
619,398 GBP2023-12-31
325,120 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
364,473 GBP2023-12-31
394,159 GBP2022-12-31
Minimum gross finance lease payments owing
528,773 GBP2023-12-31
684,409 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
619,398 GBP2023-12-31
325,120 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
164,300 GBP2023-12-31
290,250 GBP2022-12-31
Creditors
Non-current
783,698 GBP2023-12-31
615,370 GBP2022-12-31
Equity
Called up share capital
41,015 GBP2023-12-31
41,015 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
304,000 GBP2023-12-31
200,212 GBP2022-12-31
Between two and five year
721,000 GBP2023-12-31
167,602 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,025,000 GBP2023-12-31
367,814 GBP2022-12-31