20590 - Manufacture Of Other Chemical Products N.e.c.
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,202,122 GBP2023-12-31
2,530,965 GBP2022-12-31
Fixed Assets - Investments
420,028 GBP2023-12-31
420,028 GBP2022-12-31
Fixed Assets
2,622,150 GBP2023-12-31
2,950,993 GBP2022-12-31
Total Inventories
3,742,965 GBP2023-12-31
4,367,122 GBP2022-12-31
Debtors
9,546,224 GBP2023-12-31
9,758,300 GBP2022-12-31
Cash at bank and in hand
106,817 GBP2023-12-31
46,252 GBP2022-12-31
Current Assets
13,396,006 GBP2023-12-31
14,171,674 GBP2022-12-31
Creditors
Current
7,445,279 GBP2023-12-31
7,537,945 GBP2022-12-31
Net Current Assets/Liabilities
5,950,727 GBP2023-12-31
6,633,729 GBP2022-12-31
Total Assets Less Current Liabilities
8,572,877 GBP2023-12-31
9,584,722 GBP2022-12-31
Net Assets/Liabilities
8,474,855 GBP2023-12-31
8,953,999 GBP2022-12-31
Equity
Called up share capital
1,193 GBP2023-12-31
1,193 GBP2022-12-31
1,189 GBP2021-12-31
Share premium
444,485 GBP2023-12-31
444,485 GBP2022-12-31
432,489 GBP2021-12-31
Capital redemption reserve
1,142 GBP2023-12-31
1,142 GBP2022-12-31
1,142 GBP2021-12-31
Retained earnings (accumulated losses)
8,028,035 GBP2023-12-31
8,507,179 GBP2022-12-31
8,482,969 GBP2021-12-31
Equity
8,474,855 GBP2023-12-31
8,953,999 GBP2022-12-31
8,917,789 GBP2021-12-31
Issue of Equity Instruments
Called up share capital
4 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
12,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,424,150 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,424,150 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-479,144 GBP2023-01-01 ~ 2023-12-31
1,448,360 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-479,144 GBP2023-01-01 ~ 2023-12-31
1,448,360 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2582023-01-01 ~ 2023-12-31
2732022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
385,364 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
385,364 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
512,256 GBP2023-12-31
512,256 GBP2022-12-31
Plant and equipment
3,577,280 GBP2023-12-31
3,428,064 GBP2022-12-31
Furniture and fittings
1,727,457 GBP2023-12-31
1,596,626 GBP2022-12-31
Motor vehicles
59,790 GBP2023-12-31
59,790 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,876,783 GBP2023-12-31
5,596,736 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-176,078 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-176,078 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
283,261 GBP2023-12-31
235,246 GBP2022-12-31
Plant and equipment
2,551,606 GBP2023-12-31
2,143,709 GBP2022-12-31
Furniture and fittings
784,587 GBP2023-12-31
642,608 GBP2022-12-31
Motor vehicles
55,207 GBP2023-12-31
44,208 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,674,661 GBP2023-12-31
3,065,771 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
48,015 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
445,543 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
141,979 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
10,999 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
646,536 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-37,646 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-37,646 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
228,995 GBP2023-12-31
277,010 GBP2022-12-31
Plant and equipment
1,025,674 GBP2023-12-31
1,284,355 GBP2022-12-31
Furniture and fittings
942,870 GBP2023-12-31
954,018 GBP2022-12-31
Motor vehicles
4,583 GBP2023-12-31
15,582 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
420,028 GBP2022-12-31
Investments in Group Undertakings
420,028 GBP2023-12-31
420,028 GBP2022-12-31
Raw Materials
3,059,401 GBP2023-12-31
3,927,901 GBP2022-12-31
Value of work in progress
300,813 GBP2023-12-31
289,104 GBP2022-12-31
Finished Goods
382,751 GBP2023-12-31
150,117 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,601,193 GBP2023-12-31
8,696,108 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,586,303 GBP2023-12-31
850,806 GBP2022-12-31
Other Debtors
Current
161,028 GBP2023-12-31
4,599 GBP2022-12-31
Prepayments/Accrued Income
Current
197,700 GBP2023-12-31
206,787 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,546,224 GBP2023-12-31
9,758,300 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
189,964 GBP2023-12-31
181,089 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
8,799 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,210,448 GBP2023-12-31
4,454,616 GBP2022-12-31
Corporation Tax Payable
Current
4,692 GBP2022-12-31
Other Taxation & Social Security Payable
Current
140,982 GBP2023-12-31
163,717 GBP2022-12-31
Other Creditors
Current
3,576,958 GBP2023-12-31
1,409,645 GBP2022-12-31
Accrued Liabilities
Current
936,642 GBP2023-12-31
309,929 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
48,944 GBP2023-12-31
238,908 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
189,964 GBP2023-12-31
181,089 GBP2022-12-31
Non-current, Between one and two years
48,944 GBP2023-12-31
189,964 GBP2022-12-31
Non-current, Between two and five year
48,944 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
513,834 GBP2023-12-31
370,771 GBP2022-12-31
Between one and five year
518,314 GBP2023-12-31
745,791 GBP2022-12-31
More than five year
7,098 GBP2023-12-31
37,609 GBP2022-12-31
All periods
1,039,246 GBP2023-12-31
1,154,171 GBP2022-12-31
Bank Borrowings
Secured
238,908 GBP2023-12-31
419,997 GBP2022-12-31
Total Borrowings
Secured
3,815,866 GBP2023-12-31
1,787,097 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
407,763 GBP2023-12-31
433,455 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
30,071 GBP2023-12-31
362,034 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,193 shares2023-12-31