HACKREMCO (NO. 392) LIMITED - 1988-04-08
Cost of Sales
-33,805,408 GBP2023-01-01 ~ 2023-12-31
-29,510,611 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,710,130 GBP2023-01-01 ~ 2023-12-31
-1,325,611 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-706,655 GBP2023-01-01 ~ 2023-12-31
-641,566 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
79,163 GBP2023-01-01 ~ 2023-12-31
59,630 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,722,420 GBP2023-01-01 ~ 2023-12-31
2,588,224 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,871,525 GBP2023-01-01 ~ 2023-12-31
2,042,458 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,715,252 GBP2023-01-01 ~ 2023-12-31
2,897,458 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,787,796 GBP2023-12-31
2,407,767 GBP2022-12-31
Debtors
10,177,395 GBP2023-12-31
12,455,157 GBP2022-12-31
Cash at bank and in hand
1,652,433 GBP2023-12-31
1,336,207 GBP2022-12-31
Current Assets
14,791,094 GBP2023-12-31
17,049,165 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,652,433 GBP2023-12-31
-10,981,175 GBP2022-12-31
Net Current Assets/Liabilities
5,138,661 GBP2023-12-31
6,067,990 GBP2022-12-31
Total Assets Less Current Liabilities
7,926,457 GBP2023-12-31
8,475,757 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-821,986 GBP2023-12-31
-858,561 GBP2022-12-31
Net Assets/Liabilities
6,256,021 GBP2023-12-31
6,906,478 GBP2022-12-31
Equity
Called up share capital
1,333,000 GBP2023-12-31
1,333,000 GBP2022-12-31
1,333,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,923,021 GBP2023-12-31
5,573,478 GBP2022-12-31
2,676,020 GBP2021-12-31
Equity
6,256,021 GBP2023-12-31
6,906,478 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,871,525 GBP2023-01-01 ~ 2023-12-31
2,042,458 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,365,709 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
552023-01-01 ~ 2023-12-31
502022-01-01 ~ 2022-12-31
Wages/Salaries
1,937,418 GBP2023-01-01 ~ 2023-12-31
1,649,782 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
162,078 GBP2023-01-01 ~ 2023-12-31
73,024 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,284,413 GBP2023-01-01 ~ 2023-12-31
1,884,953 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
127,213 GBP2023-01-01 ~ 2023-12-31
169,600 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
126,142 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,169,848 GBP2023-12-31
1,169,848 GBP2022-12-31
Plant and equipment
8,905,791 GBP2023-12-31
8,263,713 GBP2022-12-31
Computers
273,367 GBP2023-12-31
251,675 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,349,006 GBP2023-12-31
9,685,236 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-210,262 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-210,262 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
963,620 GBP2023-12-31
956,841 GBP2022-12-31
Plant and equipment
6,383,187 GBP2023-12-31
6,123,071 GBP2022-12-31
Computers
214,403 GBP2023-12-31
197,557 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,561,210 GBP2023-12-31
7,277,469 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
6,779 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
470,378 GBP2023-01-01 ~ 2023-12-31
Computers
16,846 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
494,003 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-210,262 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-210,262 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
206,228 GBP2023-12-31
213,007 GBP2022-12-31
Plant and equipment
2,522,604 GBP2023-12-31
2,140,642 GBP2022-12-31
Computers
58,964 GBP2023-12-31
54,118 GBP2022-12-31
Finished Goods/Goods for Resale
308,018 GBP2023-12-31
702,410 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
8,089,317 GBP2023-12-31
9,198,474 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
8,936 GBP2023-12-31
1,575,174 GBP2022-12-31
Other Debtors
Current
75,466 GBP2023-12-31
273,864 GBP2022-12-31
Prepayments/Accrued Income
Current
75,736 GBP2023-12-31
72,126 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
5,844 GBP2023-12-31
611,973 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
336,664 GBP2023-12-31
307,039 GBP2022-12-31
Trade Creditors/Trade Payables
Current
6,764,258 GBP2023-12-31
8,214,833 GBP2022-12-31
Amounts owed to group undertakings
Current
214,762 GBP2023-12-31
114,062 GBP2022-12-31
Corporation Tax Payable
Current
714,638 GBP2023-12-31
515,621 GBP2022-12-31
Other Taxation & Social Security Payable
Current
825,167 GBP2023-12-31
964,859 GBP2022-12-31
Other Creditors
Current
791,100 GBP2023-12-31
252,788 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
821,986 GBP2023-12-31
858,561 GBP2022-12-31
Bank Overdrafts
5,844 GBP2023-12-31
611,973 GBP2022-12-31
Total Borrowings
Current
5,844 GBP2023-12-31
611,973 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
336,664 GBP2023-12-31
307,039 GBP2022-12-31
Minimum gross finance lease payments owing
1,158,650 GBP2023-12-31
1,165,600 GBP2022-12-31