16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Average Number of Employees
472022-09-01 ~ 2023-08-31
482021-09-01 ~ 2022-08-31
Turnover/Revenue
18,879,517 GBP2022-09-01 ~ 2023-08-31
23,116,173 GBP2021-09-01 ~ 2022-08-31
Cost of Sales
-12,797,502 GBP2022-09-01 ~ 2023-08-31
-17,054,277 GBP2021-09-01 ~ 2022-08-31
Gross Profit/Loss
6,082,015 GBP2022-09-01 ~ 2023-08-31
6,061,896 GBP2021-09-01 ~ 2022-08-31
Distribution Costs
-307,201 GBP2022-09-01 ~ 2023-08-31
-380,599 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-2,041,869 GBP2022-09-01 ~ 2023-08-31
-1,669,685 GBP2021-09-01 ~ 2022-08-31
Operating Profit/Loss
3,791,072 GBP2022-09-01 ~ 2023-08-31
4,130,682 GBP2021-09-01 ~ 2022-08-31
Other Interest Receivable/Similar Income (Finance Income)
51,416 GBP2022-09-01 ~ 2023-08-31
2,779 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
3,799,474 GBP2022-09-01 ~ 2023-08-31
4,125,362 GBP2021-09-01 ~ 2022-08-31
Equity
Retained earnings (accumulated losses)
13,321,778 GBP2023-08-31
11,038,466 GBP2022-08-31
8,354,288 GBP2021-09-01
Profit/Loss
Retained earnings (accumulated losses)
2,925,939 GBP2022-09-01 ~ 2023-08-31
3,272,454 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-642,627 GBP2022-09-01 ~ 2023-08-31
-588,276 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment
5,113,288 GBP2023-08-31
5,064,260 GBP2022-08-31
Fixed Assets - Investments
2,933,324 GBP2023-08-31
662,251 GBP2022-08-31
Fixed Assets
8,046,612 GBP2023-08-31
5,726,511 GBP2022-08-31
Total Inventories
930,140 GBP2023-08-31
1,363,381 GBP2022-08-31
Debtors
Current
3,047,672 GBP2023-08-31
4,124,272 GBP2022-08-31
Cash at bank and in hand
4,187,159 GBP2023-08-31
3,872,865 GBP2022-08-31
Current Assets
8,164,971 GBP2023-08-31
9,360,518 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-2,497,804 GBP2023-08-31
Net Current Assets/Liabilities
5,667,167 GBP2023-08-31
5,618,017 GBP2022-08-31
Total Assets Less Current Liabilities
13,713,779 GBP2023-08-31
11,344,528 GBP2022-08-31
Net Assets/Liabilities
13,331,778 GBP2023-08-31
11,048,466 GBP2022-08-31
Equity
Called up share capital
5,025 GBP2023-08-31
5,025 GBP2022-08-31
Capital redemption reserve
4,975 GBP2023-08-31
4,975 GBP2022-08-31
Equity
13,331,778 GBP2023-08-31
11,048,466 GBP2022-08-31
Profit/Loss
2,925,939 GBP2022-09-01 ~ 2023-08-31
3,272,454 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Depreciation Expense
359,381 GBP2022-09-01 ~ 2023-08-31
309,632 GBP2021-09-01 ~ 2022-08-31
Cash and Cash Equivalents
4,187,159 GBP2023-08-31
3,872,865 GBP2022-08-31
888,972 GBP2021-09-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102022-09-01 ~ 2023-08-31
Motor vehicles
252022-09-01 ~ 2023-08-31
Office equipment
252022-09-01 ~ 2023-08-31
Audit Fees/Expenses
26,500 GBP2022-09-01 ~ 2023-08-31
24,000 GBP2021-09-01 ~ 2022-08-31
Wages/Salaries
1,601,918 GBP2022-09-01 ~ 2023-08-31
1,648,380 GBP2021-09-01 ~ 2022-08-31
Social Security Costs
164,730 GBP2022-09-01 ~ 2023-08-31
163,940 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
1,980,508 GBP2022-09-01 ~ 2023-08-31
1,855,874 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
237,118 GBP2022-09-01 ~ 2023-08-31
231,537 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
85,939 GBP2022-09-01 ~ 2023-08-31
75,125 GBP2021-09-01 ~ 2022-08-31
Tax Expense/Credit at Applicable Tax Rate
817,457 GBP2022-09-01 ~ 2023-08-31
783,819 GBP2021-09-01 ~ 2022-08-31
Dividends Paid on Shares
642,627 GBP2022-09-01 ~ 2023-08-31
588,276 GBP2021-09-01 ~ 2022-08-31
Property, Plant & Equipment - Gross Cost
Buildings
4,068,076 GBP2023-08-31
4,051,506 GBP2022-08-31
Plant and equipment
3,878,154 GBP2023-08-31
3,490,640 GBP2022-08-31
Motor vehicles
537,812 GBP2023-08-31
621,393 GBP2022-08-31
Office equipment
172,258 GBP2023-08-31
159,424 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
8,790,913 GBP2023-08-31
8,457,576 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-84,488 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-84,488 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,521,253 GBP2022-08-31
Motor vehicles
288,622 GBP2022-08-31
Office equipment
107,979 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,393,316 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
92,772 GBP2022-09-01 ~ 2023-08-31
Owned/Freehold
359,380 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-75,071 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-75,071 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,722,016 GBP2023-08-31
Motor vehicles
306,323 GBP2023-08-31
Office equipment
124,176 GBP2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,677,625 GBP2023-08-31
Property, Plant & Equipment
Buildings
3,559,119 GBP2023-08-31
3,589,505 GBP2022-08-31
Plant and equipment
1,156,138 GBP2023-08-31
969,387 GBP2022-08-31
Motor vehicles
231,489 GBP2023-08-31
332,771 GBP2022-08-31
Office equipment
48,082 GBP2023-08-31
51,445 GBP2022-08-31
Land and buildings
3,677,579 GBP2023-08-31
3,710,657 GBP2022-08-31
Under hire purchased contracts or finance leases, Motor vehicles
146,874 GBP2023-08-31
205,206 GBP2022-08-31
Under hire purchased contracts or finance leases
146,874 GBP2023-08-31
205,206 GBP2022-08-31
Raw materials and consumables
637,976 GBP2023-08-31
704,083 GBP2022-08-31
Finished Goods/Goods for Resale
292,164 GBP2023-08-31
659,298 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
2,740,814 GBP2023-08-31
3,779,286 GBP2022-08-31
Other Debtors
Current
4,978 GBP2023-08-31
134,419 GBP2022-08-31
Prepayments/Accrued Income
Current
301,880 GBP2023-08-31
210,567 GBP2022-08-31
Trade Creditors/Trade Payables
Current
1,299,548 GBP2023-08-31
1,817,536 GBP2022-08-31
Corporation Tax Payable
Current
439,895 GBP2023-08-31
777,786 GBP2022-08-31
Taxation/Social Security Payable
Current
329,716 GBP2023-08-31
633,886 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
224,919 GBP2022-08-31
Other Creditors
Current
366,243 GBP2023-08-31
216,731 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
62,402 GBP2023-08-31
71,643 GBP2022-08-31
Creditors
Current
2,497,804 GBP2023-08-31
3,742,501 GBP2022-08-31
Net Deferred Tax Liability/Asset
-382,001 GBP2023-08-31
-296,062 GBP2022-08-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-85,939 GBP2022-09-01 ~ 2023-08-31
Deferred Tax Liabilities
Accelerated tax depreciation
-382,001 GBP2023-08-31
-296,062 GBP2022-08-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,975 shares2023-08-31
4,975 shares2022-08-31
Par Value of Share
Class 1 ordinary share
1.002022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
30 shares2023-08-31
30 shares2022-08-31
Par Value of Share
Class 2 ordinary share
1.002022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
19 shares2023-08-31
19 shares2022-08-31
Par Value of Share
Class 3 ordinary share
1.002022-09-01 ~ 2023-08-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2023-08-31
1 shares2022-08-31
Par Value of Share
Class 4 ordinary share
1.002022-09-01 ~ 2023-08-31