46120 - Agents Involved In The Sale Of Fuels, Ores, Metals And Industrial Chemicals
Average Number of Employees
482023-01-01 ~ 2023-12-31
462022-01-01 ~ 2022-12-31
Turnover/Revenue
18,327,215 GBP2023-01-01 ~ 2023-12-31
15,400,270 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,590,149 GBP2023-01-01 ~ 2023-12-31
-10,553,264 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,737,066 GBP2023-01-01 ~ 2023-12-31
4,847,006 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,390,879 GBP2023-01-01 ~ 2023-12-31
-2,095,622 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,410,057 GBP2023-01-01 ~ 2023-12-31
-1,099,782 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
936,130 GBP2023-01-01 ~ 2023-12-31
1,651,602 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,314 GBP2023-01-01 ~ 2023-12-31
726 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
921,205 GBP2023-01-01 ~ 2023-12-31
1,628,305 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
747,315 GBP2023-01-01 ~ 2023-12-31
1,305,603 GBP2022-01-01 ~ 2022-12-31
Fixed Assets
1,599,881 GBP2023-12-31
1,545,313 GBP2022-12-31
Total Inventories
3,235,353 GBP2023-12-31
4,080,182 GBP2022-12-31
Debtors
Current
3,139,100 GBP2023-12-31
2,811,914 GBP2022-12-31
Current assets - Investments
2,760 GBP2023-12-31
2,760 GBP2022-12-31
Cash at bank and in hand
3,207,379 GBP2023-12-31
1,503,761 GBP2022-12-31
Current Assets
9,584,592 GBP2023-12-31
8,398,617 GBP2022-12-31
Net Current Assets/Liabilities
5,228,083 GBP2023-12-31
4,581,434 GBP2022-12-31
Total Assets Less Current Liabilities
6,827,964 GBP2023-12-31
6,126,747 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-85,858 GBP2023-12-31
-166,401 GBP2022-12-31
Net Assets/Liabilities
6,586,350 GBP2023-12-31
5,839,035 GBP2022-12-31
Equity
Called up share capital
25,000 GBP2023-12-31
25,000 GBP2022-12-31
25,000 GBP2022-01-01
Capital redemption reserve
62,700 GBP2023-12-31
62,700 GBP2022-12-31
62,700 GBP2022-01-01
Retained earnings (accumulated losses)
6,498,650 GBP2023-12-31
5,751,335 GBP2022-12-31
4,445,732 GBP2022-01-01
Equity
6,586,350 GBP2023-12-31
5,839,035 GBP2022-12-31
4,533,432 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
747,315 GBP2023-01-01 ~ 2023-12-31
1,305,603 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
262,934 GBP2023-01-01 ~ 2023-12-31
239,974 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
3,207,379 GBP2023-12-31
1,503,761 GBP2022-12-31
2,142,197 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2023-01-01 ~ 2023-12-31
9,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,888,031 GBP2023-01-01 ~ 2023-12-31
1,773,974 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
184,387 GBP2023-01-01 ~ 2023-12-31
201,963 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,294,405 GBP2023-01-01 ~ 2023-12-31
2,077,392 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
919,975 GBP2023-01-01 ~ 2023-12-31
91,345 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
51,461 GBP2023-01-01 ~ 2023-12-31
11,013 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
216,667 GBP2023-01-01 ~ 2023-12-31
309,378 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,513,856 GBP2023-12-31
1,501,356 GBP2022-12-31
Plant and equipment
927,068 GBP2023-12-31
929,864 GBP2022-12-31
Motor vehicles
703,348 GBP2023-12-31
633,555 GBP2022-12-31
Furniture and fittings
285,303 GBP2023-12-31
255,964 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,429,575 GBP2023-12-31
3,320,739 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-159,959 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-65,907 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-15,306 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-241,172 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
579,355 GBP2022-12-31
Motor vehicles
425,510 GBP2022-12-31
Furniture and fittings
221,252 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,775,426 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
126,882 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
85,936 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
262,934 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-132,797 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-62,224 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-13,645 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-208,666 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
573,440 GBP2023-12-31
Motor vehicles
449,222 GBP2023-12-31
Furniture and fittings
227,446 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,829,694 GBP2023-12-31
Property, Plant & Equipment
Buildings
934,270 GBP2023-12-31
952,047 GBP2022-12-31
Plant and equipment
353,628 GBP2023-12-31
350,509 GBP2022-12-31
Motor vehicles
254,126 GBP2023-12-31
208,045 GBP2022-12-31
Furniture and fittings
57,857 GBP2023-12-31
34,712 GBP2022-12-31
Property, Plant & Equipment
1,599,881 GBP2023-12-31
1,545,313 GBP2022-12-31
Finished Goods/Goods for Resale
3,235,353 GBP2023-12-31
4,080,182 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,076,106 GBP2023-12-31
2,755,630 GBP2022-12-31
Prepayments/Accrued Income
Current
62,994 GBP2023-12-31
56,284 GBP2022-12-31
Bank Borrowings
Current
113,948 GBP2023-12-31
328,764 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,816,251 GBP2023-12-31
2,008,268 GBP2022-12-31
Corporation Tax Payable
Current
216,260 GBP2023-12-31
323,964 GBP2022-12-31
Taxation/Social Security Payable
Current
441,053 GBP2023-12-31
393,081 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
76,426 GBP2023-12-31
52,986 GBP2022-12-31
Other Creditors
Current
70,520 GBP2023-12-31
343,739 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,622,051 GBP2023-12-31
366,381 GBP2022-12-31
Creditors
Current
4,356,509 GBP2023-12-31
3,817,183 GBP2022-12-31
Bank Borrowings
Non-current
112,095 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
85,858 GBP2023-12-31
54,306 GBP2022-12-31
Creditors
Non-current
85,858 GBP2023-12-31
166,401 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
112,095 GBP2022-12-31
Total Borrowings
113,948 GBP2023-12-31
440,859 GBP2022-12-31
Minimum gross finance lease payments owing
162,284 GBP2023-12-31
107,292 GBP2022-12-31
Net Deferred Tax Liability/Asset
-155,756 GBP2023-12-31
-121,311 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-34,445 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-157,999 GBP2023-12-31
-124,395 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
16,667 shares2023-12-31
16,667 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
8,333 shares2023-12-31
8,333 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
52,986 GBP2023-12-31
52,986 GBP2022-12-31
Between one and five year
1,320 GBP2023-12-31
54,306 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
54,306 GBP2023-12-31
107,292 GBP2022-12-31