17290 - Manufacture Of Other Articles Of Paper And Paperboard N.e.c.
Turnover/Revenue
13,130,570 GBP2022-01-01 ~ 2022-12-31
12,000,650 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-9,887,136 GBP2022-01-01 ~ 2022-12-31
-9,129,463 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
3,243,434 GBP2022-01-01 ~ 2022-12-31
2,871,187 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-3,476,784 GBP2022-01-01 ~ 2022-12-31
-3,346,283 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-240,595 GBP2022-01-01 ~ 2022-12-31
-161,048 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
12 GBP2022-01-01 ~ 2022-12-31
126 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-310,082 GBP2022-01-01 ~ 2022-12-31
-232,681 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-203,450 GBP2022-01-01 ~ 2022-12-31
-214,956 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
135,000 GBP2022-12-31
150,000 GBP2021-12-31
Property, Plant & Equipment
1,136,866 GBP2022-12-31
1,699,837 GBP2021-12-31
Fixed Assets - Investments
1 GBP2022-12-31
1 GBP2021-12-31
Fixed Assets
1,271,867 GBP2022-12-31
1,849,838 GBP2021-12-31
Total Inventories
464,931 GBP2022-12-31
357,474 GBP2021-12-31
Debtors
6,756,384 GBP2022-12-31
7,046,156 GBP2021-12-31
Cash at bank and in hand
227,549 GBP2022-12-31
194,562 GBP2021-12-31
Current Assets
7,448,864 GBP2022-12-31
7,598,192 GBP2021-12-31
Net Current Assets/Liabilities
2,698,439 GBP2022-12-31
1,950,402 GBP2021-12-31
Total Assets Less Current Liabilities
3,970,306 GBP2022-12-31
3,800,240 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-1,455,323 GBP2022-12-31
-975,175 GBP2021-12-31
Net Assets/Liabilities
2,321,020 GBP2022-12-31
2,524,470 GBP2021-12-31
Equity
Called up share capital
423,723 GBP2022-12-31
423,723 GBP2021-12-31
423,723 GBP2020-12-31
Capital redemption reserve
40,000 GBP2022-12-31
40,000 GBP2021-12-31
40,000 GBP2020-12-31
Retained earnings (accumulated losses)
1,857,297 GBP2022-12-31
2,060,747 GBP2021-12-31
2,643,349 GBP2020-12-31
Equity
2,321,020 GBP2022-12-31
2,524,470 GBP2021-12-31
3,107,072 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
-203,450 GBP2022-01-01 ~ 2022-12-31
-214,956 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-203,450 GBP2022-01-01 ~ 2022-12-31
-214,956 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-203,450 GBP2022-01-01 ~ 2022-12-31
-214,956 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-367,646 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-367,646 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
593,434 GBP2022-01-01 ~ 2022-12-31
650,196 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,477,680 GBP2022-01-01 ~ 2022-12-31
3,585,403 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
267,851 GBP2022-01-01 ~ 2022-12-31
231,406 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,987,135 GBP2022-01-01 ~ 2022-12-31
3,994,059 GBP2021-01-01 ~ 2021-12-31
Average number of employees in administration and support functions
382022-01-01 ~ 2022-12-31
392021-01-01 ~ 2021-12-31
Average Number of Employees
1542022-01-01 ~ 2022-12-31
1492021-01-01 ~ 2021-12-31
Director Remuneration
296,669 GBP2022-01-01 ~ 2022-12-31
286,567 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
15,640 GBP2022-01-01 ~ 2022-12-31
13,600 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-106,632 GBP2022-01-01 ~ 2022-12-31
53,950 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-58,916 GBP2022-01-01 ~ 2022-12-31
-44,209 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
193,037 GBP2022-12-31
322,036 GBP2021-12-31
Deferred Tax Liabilities
193,037 GBP2022-12-31
300,595 GBP2021-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
150,000 GBP2022-12-31
150,000 GBP2021-12-31
Intangible Assets - Gross Cost
150,000 GBP2022-12-31
150,000 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
15,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
15,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
15,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
15,000 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
135,000 GBP2022-12-31
150,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
45,025 GBP2022-12-31
42,825 GBP2021-12-31
Furniture and fittings
132,826 GBP2022-12-31
131,177 GBP2021-12-31
Plant and equipment
8,288,991 GBP2022-12-31
8,276,626 GBP2021-12-31
Office equipment
440,387 GBP2022-12-31
426,139 GBP2021-12-31
Motor vehicles
42,518 GBP2022-12-31
42,518 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
8,949,747 GBP2022-12-31
8,919,285 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
40,573 GBP2022-12-31
39,926 GBP2021-12-31
Furniture and fittings
90,342 GBP2022-12-31
77,313 GBP2021-12-31
Plant and equipment
7,236,851 GBP2022-12-31
6,687,435 GBP2021-12-31
Office equipment
402,597 GBP2022-12-31
372,256 GBP2021-12-31
Motor vehicles
42,518 GBP2022-12-31
42,518 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,812,881 GBP2022-12-31
7,219,448 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
647 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
13,029 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
549,416 GBP2022-01-01 ~ 2022-12-31
Office equipment
30,341 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
593,433 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,452 GBP2022-12-31
2,899 GBP2021-12-31
Furniture and fittings
42,484 GBP2022-12-31
53,864 GBP2021-12-31
Plant and equipment
1,052,140 GBP2022-12-31
1,589,191 GBP2021-12-31
Office equipment
37,790 GBP2022-12-31
53,883 GBP2021-12-31
Investments in Subsidiaries
1 GBP2022-12-31
1 GBP2021-12-31
Cost valuation
1 GBP2021-12-31
Raw materials and consumables
360,938 GBP2022-12-31
231,907 GBP2021-12-31
Value of work in progress
103,993 GBP2022-12-31
125,567 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,751,724 GBP2022-12-31
2,171,112 GBP2021-12-31
Amounts Owed By Related Parties
Current
4,620,066 GBP2022-12-31
4,476,756 GBP2021-12-31
Prepayments
Current
240,811 GBP2022-12-31
254,505 GBP2021-12-31
Debtors
Current
6,756,384 GBP2022-12-31
7,046,156 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
2,113,206 GBP2022-12-31
2,719,125 GBP2021-12-31
Trade Creditors/Trade Payables
1,824,664 GBP2022-12-31
2,456,283 GBP2021-12-31
Taxation/Social Security Payable
436,618 GBP2022-12-31
162,142 GBP2021-12-31
Other Creditors
141,160 GBP2022-12-31
75,767 GBP2021-12-31
Total Borrowings
Non-current, Amounts falling due after one year
1,397,672 GBP2022-12-31
906,724 GBP2021-12-31
Bank Borrowings
Current
213,500 GBP2022-12-31
800,625 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
397,844 GBP2022-12-31
371,050 GBP2021-12-31
Other Remaining Borrowings
Current
1,501,862 GBP2022-12-31
1,547,450 GBP2021-12-31
Total Borrowings
Current
2,113,206 GBP2022-12-31
2,719,125 GBP2021-12-31
Bank Borrowings
Non-current
373,625 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,024,047 GBP2022-12-31
906,724 GBP2021-12-31
Total Borrowings
Non-current
1,397,672 GBP2022-12-31
906,724 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
193,963 GBP2022-12-31
300,595 GBP2021-12-31
Number of Shares Issued (Fully Paid)
896,419 shares2022-12-31
896,419 shares2021-12-31
Nominal value of allotted share capital
423,723 GBP2022-01-01 ~ 2022-12-31
423,723 GBP2021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
439,264 GBP2022-12-31
445,502 GBP2021-12-31
Between two and five year
1,475,948 GBP2022-12-31
1,791,091 GBP2021-12-31
More than five year
4,966,043 GBP2022-12-31
4,547,331 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,881,255 GBP2022-12-31
6,783,924 GBP2021-12-31