20301 - Manufacture Of Paints, Varnishes And Similar Coatings, Mastics And Sealants
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
14,487,383 GBP2024-01-01 ~ 2024-12-31
12,386,980 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
12,065,844 GBP2024-01-01 ~ 2024-12-31
10,058,656 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,421,539 GBP2024-01-01 ~ 2024-12-31
2,328,324 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,234,920 GBP2024-01-01 ~ 2024-12-31
2,204,591 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
195,124 GBP2024-01-01 ~ 2024-12-31
123,733 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
9 GBP2024-01-01 ~ 2024-12-31
707 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
24,237 GBP2024-01-01 ~ 2024-12-31
16,604 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
144,236 GBP2024-01-01 ~ 2024-12-31
107,836 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
41,000 GBP2024-01-01 ~ 2024-12-31
82,601 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
103,236 GBP2024-01-01 ~ 2024-12-31
25,235 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
103,236 GBP2024-01-01 ~ 2024-12-31
25,235 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
40,000 GBP2024-12-31
Property, Plant & Equipment
1,010,613 GBP2024-12-31
917,468 GBP2023-12-31
Fixed Assets - Investments
2 GBP2024-12-31
75,761 GBP2023-12-31
Fixed Assets
1,050,615 GBP2024-12-31
993,229 GBP2023-12-31
Total Inventories
1,883,824 GBP2024-12-31
1,712,413 GBP2023-12-31
Debtors
1,842,847 GBP2024-12-31
1,839,700 GBP2023-12-31
Cash at bank and in hand
339,741 GBP2024-12-31
663,433 GBP2023-12-31
Current Assets
4,066,412 GBP2024-12-31
4,215,546 GBP2023-12-31
Creditors
Current
3,224,788 GBP2024-12-31
3,360,311 GBP2023-12-31
Net Current Assets/Liabilities
841,624 GBP2024-12-31
855,235 GBP2023-12-31
Total Assets Less Current Liabilities
1,892,239 GBP2024-12-31
1,848,464 GBP2023-12-31
Creditors
Non-current
-160,443 GBP2024-12-31
-222,904 GBP2023-12-31
Net Assets/Liabilities
1,507,996 GBP2024-12-31
1,428,760 GBP2023-12-31
Equity
Called up share capital
222,222 GBP2024-12-31
222,222 GBP2023-12-31
222,222 GBP2022-12-31
Share premium
77,777 GBP2024-12-31
77,777 GBP2023-12-31
77,777 GBP2022-12-31
Retained earnings (accumulated losses)
1,207,997 GBP2024-12-31
1,128,761 GBP2023-12-31
1,127,526 GBP2022-12-31
Equity
1,507,996 GBP2024-12-31
1,428,760 GBP2023-12-31
1,427,525 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-24,000 GBP2024-01-01 ~ 2024-12-31
-24,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-24,000 GBP2024-01-01 ~ 2024-12-31
-24,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
103,236 GBP2024-01-01 ~ 2024-12-31
25,235 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,651,229 GBP2024-01-01 ~ 2024-12-31
1,319,136 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
155,762 GBP2024-01-01 ~ 2024-12-31
127,035 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,273 GBP2024-01-01 ~ 2024-12-31
15,582 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,828,264 GBP2024-01-01 ~ 2024-12-31
1,461,753 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
452024-01-01 ~ 2024-12-31
452023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
145,272 GBP2024-01-01 ~ 2024-12-31
163,073 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
14,000 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
36,059 GBP2024-01-01 ~ 2024-12-31
26,959 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
100,000 GBP2024-12-31
50,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
60,000 GBP2024-12-31
50,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
10,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
40,000 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
734,705 GBP2024-12-31
819,354 GBP2023-12-31
Motor vehicles
790,664 GBP2024-12-31
692,851 GBP2023-12-31
Computers
316,647 GBP2024-12-31
228,348 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,842,016 GBP2024-12-31
1,740,553 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-132,659 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-176,433 GBP2024-01-01 ~ 2024-12-31
Computers
-12,091 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-321,183 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
364,771 GBP2024-12-31
360,694 GBP2023-12-31
Motor vehicles
310,265 GBP2024-12-31
319,256 GBP2023-12-31
Computers
156,367 GBP2024-12-31
143,135 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
831,403 GBP2024-12-31
823,085 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
101,225 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
95,175 GBP2024-01-01 ~ 2024-12-31
Computers
24,141 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
220,541 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-97,148 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-104,166 GBP2024-01-01 ~ 2024-12-31
Computers
-10,909 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-212,223 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
369,934 GBP2024-12-31
458,660 GBP2023-12-31
Motor vehicles
480,399 GBP2024-12-31
373,595 GBP2023-12-31
Computers
160,280 GBP2024-12-31
85,213 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
2 GBP2024-12-31
75,761 GBP2023-12-31
Additions to investments
81,294 GBP2024-12-31
Investments in Group Undertakings
2 GBP2024-12-31
75,761 GBP2023-12-31
Merchandise
1,883,824 GBP2024-12-31
1,712,413 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,509,649 GBP2024-12-31
1,527,133 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
16,980 GBP2023-12-31
Other Debtors
Current
333,198 GBP2024-12-31
295,587 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,842,847 GBP2024-12-31
Current, Amounts falling due within one year
1,839,700 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
172,349 GBP2024-12-31
151,867 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,762,563 GBP2024-12-31
1,697,984 GBP2023-12-31
Amounts owed to group undertakings
Current
820,764 GBP2024-12-31
1,031,952 GBP2023-12-31
Corporation Tax Payable
Current
14,000 GBP2024-12-31
Other Taxation & Social Security Payable
Current
196,821 GBP2024-12-31
134,065 GBP2023-12-31
Other Creditors
Current
258,291 GBP2024-12-31
344,443 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
160,443 GBP2024-12-31
222,904 GBP2023-12-31
Between one and five year, hire purchase agreements
160,443 GBP2024-12-31
222,904 GBP2023-12-31
hire purchase agreements
332,792 GBP2024-12-31
374,771 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,844 GBP2024-12-31
Between one and five year
1,281 GBP2024-12-31
All periods
5,125 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
223,800 GBP2024-12-31
196,800 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-12-31
Class 2 ordinary share
22,222 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
103,236 GBP2024-01-01 ~ 2024-12-31