17290 - Manufacture Of Other Articles Of Paper And Paperboard N.e.c.
Distribution Costs
-1,943,618 GBP2024-01-01 ~ 2024-12-31
-1,447,641 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-10,203,075 GBP2024-01-01 ~ 2024-12-31
-6,857,152 GBP2023-01-01 ~ 2023-12-31
Fixed Assets
2,170,860 GBP2024-12-31
Profit/Loss
1,641,668 GBP2024-01-01 ~ 2024-12-31
1,003,589 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
6,525,372 GBP2024-12-31
5,457,331 GBP2023-12-31
Debtors
13,631,796 GBP2024-12-31
7,940,900 GBP2023-12-31
Cash at bank and in hand
6,597,976 GBP2024-12-31
8,024,124 GBP2023-12-31
Current Assets
29,698,426 GBP2024-12-31
24,313,341 GBP2023-12-31
Net Current Assets/Liabilities
16,536,544 GBP2024-12-31
15,908,980 GBP2023-12-31
Total Assets Less Current Liabilities
23,061,916 GBP2024-12-31
21,366,311 GBP2023-12-31
Net Assets/Liabilities
7,202,104 GBP2024-12-31
5,560,436 GBP2023-12-31
Equity
Called up share capital
150,000 GBP2024-12-31
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Retained earnings (accumulated losses)
7,052,104 GBP2024-12-31
5,410,436 GBP2023-12-31
4,406,847 GBP2022-12-31
Equity
7,202,104 GBP2024-12-31
5,560,436 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,641,668 GBP2024-01-01 ~ 2024-12-31
1,003,589 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
27,500 GBP2024-01-01 ~ 2024-12-31
15,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1992024-01-01 ~ 2024-12-31
2072023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
276,085 GBP2024-01-01 ~ 2024-12-31
253,515 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
224,653 GBP2024-01-01 ~ 2024-12-31
119,674 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
894,516 GBP2024-01-01 ~ 2024-12-31
591,500 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
145,273 GBP2024-01-01 ~ 2024-12-31
17,091 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,637,498 GBP2024-01-01 ~ 2024-12-31
579,787 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,233,395 GBP2023-12-31
Plant and equipment
15,773,770 GBP2024-12-31
13,948,486 GBP2023-12-31
Furniture and fittings
259,274 GBP2024-12-31
319,614 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
20,811,749 GBP2024-12-31
18,953,715 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,727 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-70,002 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-86,103 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
4,471,799 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,063,599 GBP2023-12-31
Plant and equipment
11,913,504 GBP2024-12-31
11,207,591 GBP2023-12-31
Furniture and fittings
190,009 GBP2024-12-31
225,194 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
14,286,377 GBP2024-12-31
13,496,384 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
121,736 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
706,104 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
34,817 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
862,657 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-191 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-70,002 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-72,664 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
2,288,935 GBP2024-12-31
2,169,796 GBP2023-12-31
Plant and equipment
3,860,266 GBP2024-12-31
2,740,895 GBP2023-12-31
Furniture and fittings
69,265 GBP2024-12-31
94,420 GBP2023-12-31
Finished Goods/Goods for Resale
3,063,111 GBP2024-12-31
4,385,922 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
9,345,757 GBP2024-12-31
6,689,944 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
173,144 GBP2024-12-31
136,205 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2024-12-31
307,712 GBP2023-12-31
Other Debtors
Current
2,980,657 GBP2024-12-31
127,460 GBP2023-12-31
Prepayments/Accrued Income
Current
1,132,238 GBP2024-12-31
679,579 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
34,939 GBP2024-12-31
33,148 GBP2023-12-31
Trade Creditors/Trade Payables
Current
7,033,819 GBP2024-12-31
4,550,125 GBP2023-12-31
Amounts owed to group undertakings
Current
306,049 GBP2024-12-31
1,061,720 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,151,778 GBP2024-12-31
1,157,269 GBP2023-12-31
Other Creditors
Current
1,694,314 GBP2024-12-31
238,946 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,940,983 GBP2024-12-31
1,363,153 GBP2023-12-31
Creditors
Current
13,161,882 GBP2024-12-31
8,404,361 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
62,213 GBP2024-12-31
95,883 GBP2023-12-31
Other Remaining Borrowings
Non-current
15,000,000 GBP2024-12-31
15,000,000 GBP2023-12-31
Creditors
Non-current
15,062,213 GBP2024-12-31
15,095,883 GBP2023-12-31
Total Borrowings
Non-current
15,000,000 GBP2024-12-31
15,000,000 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
34,939 GBP2024-12-31
33,148 GBP2023-12-31
Minimum gross finance lease payments owing
97,152 GBP2024-12-31
129,031 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150,000 shares2024-12-31
150,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
343,306 GBP2024-12-31
Between two and five year
160,100 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
503,406 GBP2024-12-31