MOYNE SHELF COMPANY (NO. 17) LIMITED - 2000-01-01
Average Number of Employees
1642023-01-01 ~ 2023-12-31
1542022-01-01 ~ 2022-12-31
Turnover/Revenue
26,998,521 GBP2023-01-01 ~ 2023-12-31
27,890,666 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-16,679,258 GBP2023-01-01 ~ 2023-12-31
-19,560,846 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,319,263 GBP2023-01-01 ~ 2023-12-31
8,329,820 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-420,125 GBP2023-01-01 ~ 2023-12-31
-357,105 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,053,145 GBP2023-01-01 ~ 2023-12-31
-5,733,672 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,939,121 GBP2023-01-01 ~ 2023-12-31
2,363,734 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,901,929 GBP2023-01-01 ~ 2023-12-31
2,303,643 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,314,510 GBP2023-01-01 ~ 2023-12-31
1,974,467 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
904,501 GBP2023-12-31
2,057,531 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
904,502 GBP2023-12-31
2,057,532 GBP2022-12-31
Total Inventories
4,532,405 GBP2023-12-31
5,206,193 GBP2022-12-31
Debtors
Current
9,415,381 GBP2023-12-31
8,067,579 GBP2022-12-31
Cash at bank and in hand
5,261,677 GBP2023-12-31
1,907,484 GBP2022-12-31
Current Assets
19,209,463 GBP2023-12-31
15,181,256 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,044,508 GBP2023-12-31
-3,301,781 GBP2022-12-31
Net Current Assets/Liabilities
16,164,955 GBP2023-12-31
11,879,475 GBP2022-12-31
Total Assets Less Current Liabilities
17,069,457 GBP2023-12-31
13,937,007 GBP2022-12-31
Net Assets/Liabilities
16,871,136 GBP2023-12-31
13,556,626 GBP2022-12-31
Equity
Called up share capital
90,000 GBP2023-12-31
90,000 GBP2022-12-31
90,000 GBP2022-01-01
Capital redemption reserve
6,600 GBP2023-12-31
6,600 GBP2022-12-31
6,600 GBP2022-01-01
Retained earnings (accumulated losses)
16,774,536 GBP2023-12-31
13,460,026 GBP2022-12-31
11,485,559 GBP2022-01-01
Equity
16,871,136 GBP2023-12-31
13,556,626 GBP2022-12-31
11,582,159 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,314,510 GBP2023-01-01 ~ 2023-12-31
1,974,467 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
20,860 GBP2023-01-01 ~ 2023-12-31
18,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,267,363 GBP2023-01-01 ~ 2023-12-31
4,647,951 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
571,456 GBP2023-01-01 ~ 2023-12-31
504,343 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,181,691 GBP2023-01-01 ~ 2023-12-31
5,497,398 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-182,060 GBP2023-01-01 ~ 2023-12-31
-8,135 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
917,755 GBP2023-01-01 ~ 2023-12-31
437,692 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,022,449 GBP2022-12-31
Plant and equipment
1,740,255 GBP2023-12-31
1,786,719 GBP2022-12-31
Motor vehicles
283,435 GBP2023-12-31
272,609 GBP2022-12-31
Furniture and fittings
618,234 GBP2023-12-31
974,862 GBP2022-12-31
Computers
921,717 GBP2023-12-31
893,570 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,563,641 GBP2023-12-31
4,950,209 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-85,131 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-23,900 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-364,238 GBP2023-01-01 ~ 2023-12-31
Computers
-370 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,496,088 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,198,456 GBP2022-12-31
Motor vehicles
219,120 GBP2022-12-31
Furniture and fittings
570,086 GBP2022-12-31
Computers
762,683 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,892,678 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
90,765 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
13,341 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
57,508 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
63,528 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
238,775 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-68,784 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-20,894 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-226,415 GBP2023-01-01 ~ 2023-12-31
Computers
-254 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-472,313 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,220,437 GBP2023-12-31
Motor vehicles
211,567 GBP2023-12-31
Furniture and fittings
401,179 GBP2023-12-31
Computers
825,957 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,659,140 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
519,818 GBP2023-12-31
588,263 GBP2022-12-31
Motor vehicles
71,868 GBP2023-12-31
53,489 GBP2022-12-31
Furniture and fittings
217,055 GBP2023-12-31
404,777 GBP2022-12-31
Computers
95,760 GBP2023-12-31
130,887 GBP2022-12-31
Buildings
880,116 GBP2022-12-31
Raw materials and consumables
4,241,922 GBP2023-12-31
4,664,874 GBP2022-12-31
Value of work in progress
38,339 GBP2023-12-31
86,332 GBP2022-12-31
Finished Goods/Goods for Resale
252,144 GBP2023-12-31
454,987 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,471,715 GBP2023-12-31
5,837,333 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,673,810 GBP2023-12-31
1,991,243 GBP2022-12-31
Other Debtors
Current
2,482 GBP2023-12-31
1,803 GBP2022-12-31
Prepayments/Accrued Income
Current
267,374 GBP2023-12-31
237,200 GBP2022-12-31
Bank Overdrafts
Current
22,858 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,069,791 GBP2023-12-31
2,334,735 GBP2022-12-31
Corporation Tax Payable
Current
316,408 GBP2023-12-31
79,106 GBP2022-12-31
Taxation/Social Security Payable
Current
333,167 GBP2023-12-31
427,444 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
3,333 GBP2023-12-31
Other Creditors
Current
29,361 GBP2023-12-31
69,796 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
292,448 GBP2023-12-31
367,842 GBP2022-12-31
Creditors
Current
3,044,508 GBP2023-12-31
3,301,781 GBP2022-12-31
Minimum gross finance lease payments owing
3,333 GBP2023-12-31
Net Deferred Tax Liability/Asset
-198,321 GBP2023-12-31
-380,381 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
182,060 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-198,321 GBP2023-12-31
-380,381 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
87,500 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,500 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,039 GBP2022-12-31
Between one and five year
25,257 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
61,296 GBP2022-12-31