17290 - Manufacture Of Other Articles Of Paper And Paperboard N.e.c.
Cost of Sales
-8,161,806 GBP2023-01-01 ~ 2023-12-31
-8,344,727 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,377,496 GBP2023-01-01 ~ 2023-12-31
-1,154,459 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-695,634 GBP2023-01-01 ~ 2023-12-31
360,742 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-782,269 GBP2023-01-01 ~ 2023-12-31
303,320 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-833,769 GBP2023-01-01 ~ 2023-12-31
-692,680 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
2,300 GBP2023-12-31
5,366 GBP2022-12-31
Property, Plant & Equipment
729,622 GBP2023-12-31
700,506 GBP2022-12-31
Fixed Assets
731,922 GBP2023-12-31
705,872 GBP2022-12-31
Debtors
2,517,512 GBP2023-12-31
3,058,345 GBP2022-12-31
Cash at bank and in hand
6,195 GBP2023-12-31
21,691 GBP2022-12-31
Current Assets
4,488,337 GBP2023-12-31
6,118,134 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,483,950 GBP2023-12-31
-3,302,642 GBP2022-12-31
Net Current Assets/Liabilities
2,004,387 GBP2023-12-31
2,815,492 GBP2022-12-31
Total Assets Less Current Liabilities
2,736,309 GBP2023-12-31
3,521,364 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-52,946 GBP2023-12-31
-58,232 GBP2022-12-31
Net Assets/Liabilities
198,363 GBP2023-12-31
1,032,132 GBP2022-12-31
Equity
Called up share capital
157,500 GBP2023-12-31
157,500 GBP2022-12-31
157,500 GBP2021-12-31
Capital redemption reserve
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Retained earnings (accumulated losses)
30,863 GBP2023-12-31
864,632 GBP2022-12-31
1,557,312 GBP2021-12-31
Equity
198,363 GBP2023-12-31
1,032,132 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-782,269 GBP2023-01-01 ~ 2023-12-31
303,320 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,750 GBP2023-01-01 ~ 2023-12-31
21,145 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
652023-01-01 ~ 2023-12-31
672022-01-01 ~ 2022-12-31
Wages/Salaries
2,148,297 GBP2023-01-01 ~ 2023-12-31
1,979,259 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
249,146 GBP2023-01-01 ~ 2023-12-31
242,918 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,602,182 GBP2023-01-01 ~ 2023-12-31
2,395,886 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
270,763 GBP2023-01-01 ~ 2023-12-31
249,418 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,500 GBP2023-01-01 ~ 2023-12-31
39,157 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
174,815 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,984,998 GBP2023-12-31
3,898,438 GBP2022-12-31
Furniture and fittings
520,496 GBP2023-12-31
506,080 GBP2022-12-31
Motor vehicles
76,559 GBP2023-12-31
58,470 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,582,053 GBP2023-12-31
4,462,988 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-23,680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-23,680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,435,972 GBP2023-12-31
3,384,529 GBP2022-12-31
Furniture and fittings
401,578 GBP2023-12-31
356,116 GBP2022-12-31
Motor vehicles
14,881 GBP2023-12-31
21,837 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,852,431 GBP2023-12-31
3,762,482 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
51,443 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
45,462 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
16,724 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
113,629 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-23,680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-23,680 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
549,026 GBP2023-12-31
513,909 GBP2022-12-31
Furniture and fittings
118,918 GBP2023-12-31
149,964 GBP2022-12-31
Motor vehicles
61,678 GBP2023-12-31
36,633 GBP2022-12-31
Finished Goods/Goods for Resale
655,274 GBP2023-12-31
998,791 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,073,349 GBP2023-12-31
1,389,529 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
847,518 GBP2023-12-31
953,449 GBP2022-12-31
Prepayments/Accrued Income
Current
127,064 GBP2023-12-31
171,032 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,047,931 GBP2023-12-31
2,514,010 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
83,176 GBP2023-12-31
48,217 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,105,224 GBP2023-12-31
1,582,327 GBP2022-12-31
Other Taxation & Social Security Payable
Current
209,215 GBP2023-12-31
135,497 GBP2022-12-31
Other Creditors
Current
491 GBP2023-12-31
243 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
268,568 GBP2023-12-31
376,598 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
52,946 GBP2023-12-31
58,232 GBP2022-12-31
Bank Borrowings
765,705 GBP2023-12-31
1,032,192 GBP2022-12-31
Total Borrowings
817,276 GBP2023-12-31
1,159,760 GBP2022-12-31
Current
817,276 GBP2023-12-31
1,159,760 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
83,176 GBP2023-12-31
48,217 GBP2022-12-31
Minimum gross finance lease payments owing
136,122 GBP2023-12-31
106,449 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
39,784 GBP2023-12-31
50,304 GBP2022-12-31
Between two and five year
27,502 GBP2023-12-31
83,628 GBP2022-12-31
More than five year
1,062 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
68,348 GBP2023-12-31
133,932 GBP2022-12-31