16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
20,760,529 GBP2024-01-01 ~ 2024-12-31
37,334,122 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
15,462,845 GBP2024-01-01 ~ 2024-12-31
27,911,688 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,297,684 GBP2024-01-01 ~ 2024-12-31
9,422,434 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
698,242 GBP2024-01-01 ~ 2024-12-31
1,024,997 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,616,201 GBP2024-01-01 ~ 2024-12-31
3,019,569 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,983,241 GBP2024-01-01 ~ 2024-12-31
5,377,868 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
-26,039 GBP2024-01-01 ~ 2024-12-31
32,058 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
775,456 GBP2024-01-01 ~ 2024-12-31
888,859 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,181,746 GBP2024-01-01 ~ 2024-12-31
4,521,067 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
251,060 GBP2024-01-01 ~ 2024-12-31
1,058,020 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
930,686 GBP2024-01-01 ~ 2024-12-31
3,463,047 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
930,686 GBP2024-01-01 ~ 2024-12-31
3,463,047 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,361,666 GBP2024-12-31
2,519,759 GBP2023-12-31
Total Inventories
8,038,067 GBP2024-12-31
9,369,182 GBP2023-12-31
Debtors
7,015,311 GBP2024-12-31
7,282,561 GBP2023-12-31
Cash at bank and in hand
1,376,114 GBP2024-12-31
27,661 GBP2023-12-31
Current Assets
16,429,492 GBP2024-12-31
16,679,404 GBP2023-12-31
Creditors
Current
8,475,840 GBP2024-12-31
9,298,226 GBP2023-12-31
Net Current Assets/Liabilities
7,953,652 GBP2024-12-31
7,381,178 GBP2023-12-31
Total Assets Less Current Liabilities
10,315,318 GBP2024-12-31
9,900,937 GBP2023-12-31
Net Assets/Liabilities
9,954,596 GBP2024-12-31
9,523,910 GBP2023-12-31
Equity
Called up share capital
9,000 GBP2024-12-31
9,000 GBP2023-12-31
9,000 GBP2022-12-31
Retained earnings (accumulated losses)
9,945,596 GBP2024-12-31
9,514,910 GBP2023-12-31
18,051,863 GBP2022-12-31
Equity
9,954,596 GBP2024-12-31
9,523,910 GBP2023-12-31
18,060,863 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2024-01-01 ~ 2024-12-31
-12,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-500,000 GBP2024-01-01 ~ 2024-12-31
-12,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
930,686 GBP2024-01-01 ~ 2024-12-31
3,463,047 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,787,800 GBP2024-01-01 ~ 2024-12-31
2,195,310 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
185,731 GBP2024-01-01 ~ 2024-12-31
217,367 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,419 GBP2024-01-01 ~ 2024-12-31
149,054 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,048,950 GBP2024-01-01 ~ 2024-12-31
2,561,731 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
582024-01-01 ~ 2024-12-31
632023-01-01 ~ 2023-12-31
Director Remuneration
127,740 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
257,894 GBP2024-01-01 ~ 2024-12-31
229,640 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,960 GBP2024-01-01 ~ 2024-12-31
6,330 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
267,365 GBP2024-01-01 ~ 2024-12-31
1,044,617 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
295,437 GBP2024-01-01 ~ 2024-12-31
1,130,267 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
2,713,153 GBP2023-12-31
Plant and equipment
3,669,003 GBP2024-12-31
3,615,569 GBP2023-12-31
Computers
201,517 GBP2024-12-31
168,277 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,596,800 GBP2024-12-31
6,496,999 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,281,372 GBP2023-12-31
Plant and equipment
2,707,465 GBP2024-12-31
2,592,319 GBP2023-12-31
Computers
116,756 GBP2024-12-31
103,549 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,235,134 GBP2024-12-31
3,977,240 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
115,146 GBP2024-01-01 ~ 2024-12-31
Computers
13,207 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
257,894 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
961,538 GBP2024-12-31
1,023,250 GBP2023-12-31
Computers
84,761 GBP2024-12-31
64,728 GBP2023-12-31
Land and buildings, Short leasehold
1,431,781 GBP2023-12-31
Raw Materials
7,780,717 GBP2024-12-31
9,030,991 GBP2023-12-31
Finished Goods
243,066 GBP2024-12-31
325,426 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,891,208 GBP2024-12-31
6,225,617 GBP2023-12-31
Other Debtors
Current
2,589,856 GBP2024-12-31
779,300 GBP2023-12-31
Other Debtors
179,637 GBP2024-12-31
71,121 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
153,229 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
13,084 GBP2024-12-31
46,148 GBP2023-12-31
Prepayments/Accrued Income
Current
188,297 GBP2024-12-31
160,375 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,015,311 GBP2024-12-31
7,282,561 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
4,116,156 GBP2024-12-31
2,975,749 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,590,407 GBP2024-12-31
963,752 GBP2023-12-31
Amounts owed to group undertakings
Current
3,590,912 GBP2023-12-31
Corporation Tax Payable
Current
544,617 GBP2023-12-31
Other Taxation & Social Security Payable
Current
50,102 GBP2024-12-31
56,359 GBP2023-12-31
Other Creditors
Current
2,568,644 GBP2024-12-31
569,230 GBP2023-12-31
Other Creditors
33,154 GBP2024-12-31
108,675 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
117,377 GBP2024-12-31
488,932 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
2,741,521 GBP2024-12-31
2,936,065 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
4,116,156 GBP2024-12-31
2,975,749 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
631,050 GBP2024-12-31
598,470 GBP2023-12-31
Between one and five year
2,292,514 GBP2024-12-31
2,318,497 GBP2023-12-31
More than five year
878,323 GBP2024-12-31
878,323 GBP2023-12-31
All periods
3,801,887 GBP2024-12-31
3,795,290 GBP2023-12-31
Bank Overdrafts
Secured
1,374,635 GBP2024-12-31
39,684 GBP2023-12-31
Bank Borrowings
Secured
2,741,521 GBP2024-12-31
2,936,065 GBP2023-12-31
Total Borrowings
Secured
6,684,800 GBP2024-12-31
3,544,979 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
360,722 GBP2024-12-31
377,027 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
360,722 GBP2024-12-31
377,027 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-12-31
Class 2 ordinary share
7,500 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
930,686 GBP2024-01-01 ~ 2024-12-31