17290 - Manufacture Of Other Articles Of Paper And Paperboard N.e.c.
Cost of Sales
-36,096,582 GBP2023-01-01 ~ 2023-12-31
-44,942,028 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,447,641 GBP2023-01-01 ~ 2023-12-31
-2,512,162 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,857,152 GBP2023-01-01 ~ 2023-12-31
-6,808,611 GBP2022-01-01 ~ 2022-12-31
Fixed Assets
2,800,811 GBP2023-12-31
Profit/Loss
1,003,589 GBP2023-01-01 ~ 2023-12-31
1,212,095 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,457,331 GBP2023-12-31
5,459,977 GBP2022-12-31
Debtors
7,940,900 GBP2023-12-31
10,143,981 GBP2022-12-31
Cash at bank and in hand
8,024,124 GBP2023-12-31
1,446,541 GBP2022-12-31
Current Assets
24,313,341 GBP2023-12-31
28,205,132 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,404,361 GBP2023-12-31
-13,342,666 GBP2022-12-31
Net Current Assets/Liabilities
15,908,980 GBP2023-12-31
14,862,466 GBP2022-12-31
Total Assets Less Current Liabilities
21,366,311 GBP2023-12-31
20,322,443 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-15,095,883 GBP2023-12-31
-15,130,300 GBP2022-12-31
Net Assets/Liabilities
5,560,436 GBP2023-12-31
4,556,847 GBP2022-12-31
Equity
Called up share capital
150,000 GBP2023-12-31
150,000 GBP2022-12-31
150,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,410,436 GBP2023-12-31
4,406,847 GBP2022-12-31
3,194,752 GBP2021-12-31
Equity
5,560,436 GBP2023-12-31
4,556,847 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,003,589 GBP2023-01-01 ~ 2023-12-31
1,212,095 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,500 GBP2023-01-01 ~ 2023-12-31
16,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2072023-01-01 ~ 2023-12-31
2562022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
253,515 GBP2023-01-01 ~ 2023-12-31
245,920 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
119,674 GBP2023-01-01 ~ 2023-12-31
187,068 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
591,500 GBP2023-01-01 ~ 2023-12-31
393,039 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,091 GBP2023-01-01 ~ 2023-12-31
74,916 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
579,787 GBP2023-01-01 ~ 2023-12-31
907,767 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,233,395 GBP2023-12-31
4,233,395 GBP2022-12-31
Plant and equipment
13,948,486 GBP2023-12-31
13,574,727 GBP2022-12-31
Furniture and fittings
319,614 GBP2023-12-31
278,776 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
29,232 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
18,953,715 GBP2023-12-31
18,284,928 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,270 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-29,232 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-34,502 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,063,599 GBP2023-12-31
1,957,826 GBP2022-12-31
Plant and equipment
11,207,591 GBP2023-12-31
10,671,466 GBP2022-12-31
Furniture and fittings
225,194 GBP2023-12-31
167,015 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
28,644 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,496,384 GBP2023-12-31
12,824,951 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
105,773 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
539,990 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
58,179 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
588 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
704,530 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,865 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-29,232 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-33,097 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,169,796 GBP2023-12-31
2,275,569 GBP2022-12-31
Plant and equipment
2,740,895 GBP2023-12-31
2,903,261 GBP2022-12-31
Furniture and fittings
94,420 GBP2023-12-31
111,761 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
588 GBP2022-12-31
Finished Goods/Goods for Resale
4,385,922 GBP2023-12-31
7,271,493 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,689,944 GBP2023-12-31
8,637,469 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
136,205 GBP2023-12-31
467,814 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
307,712 GBP2023-12-31
409,094 GBP2022-12-31
Other Debtors
Current
127,460 GBP2023-12-31
132,192 GBP2022-12-31
Prepayments/Accrued Income
Current
679,579 GBP2023-12-31
497,412 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,940,900 GBP2023-12-31
10,143,981 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
33,148 GBP2023-12-31
31,357 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,550,125 GBP2023-12-31
9,058,721 GBP2022-12-31
Amounts owed to group undertakings
Current
1,061,720 GBP2023-12-31
701,297 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
64,554 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,157,269 GBP2023-12-31
1,002,524 GBP2022-12-31
Other Creditors
Current
238,946 GBP2023-12-31
1,363,093 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,363,153 GBP2023-12-31
1,121,120 GBP2022-12-31
Creditors
Current
8,404,361 GBP2023-12-31
13,342,666 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
95,883 GBP2023-12-31
130,300 GBP2022-12-31
Other Remaining Borrowings
Non-current
15,000,000 GBP2023-12-31
15,000,000 GBP2022-12-31
Creditors
Non-current
15,095,883 GBP2023-12-31
15,130,300 GBP2022-12-31
Total Borrowings
Non-current
15,000,000 GBP2023-12-31
15,000,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
33,148 GBP2023-12-31
31,357 GBP2022-12-31
Minimum gross finance lease payments owing
129,031 GBP2023-12-31
161,657 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
41,596 GBP2023-12-31
120,673 GBP2022-12-31
Between two and five year
55,057 GBP2023-12-31
60,587 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
96,653 GBP2023-12-31
181,260 GBP2022-12-31