16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Cost of Sales
-23,355,166 GBP2022-09-01 ~ 2023-08-31
-25,850,616 GBP2021-09-01 ~ 2022-08-31
Administrative Expenses
-3,655,595 GBP2022-09-01 ~ 2023-08-31
-3,511,087 GBP2021-09-01 ~ 2022-08-31
Profit/Loss
-424,009 GBP2022-09-01 ~ 2023-08-31
625,788 GBP2021-09-01 ~ 2022-08-31
Intangible Assets
Goodwill
25,200 GBP2023-08-31
68,628 GBP2022-08-31
Property, Plant & Equipment
8,808,109 GBP2023-08-31
8,223,806 GBP2022-08-31
Fixed Assets
8,833,309 GBP2023-08-31
8,292,434 GBP2022-08-31
Debtors
6,372,732 GBP2023-08-31
6,538,416 GBP2022-08-31
Cash at bank and in hand
165,182 GBP2023-08-31
207,321 GBP2022-08-31
Current Assets
8,501,841 GBP2023-08-31
8,232,045 GBP2022-08-31
Creditors
Current, Amounts falling due within one year
-9,661,446 GBP2023-08-31
-8,116,492 GBP2022-08-31
Net Current Assets/Liabilities
-1,159,605 GBP2023-08-31
115,553 GBP2022-08-31
Total Assets Less Current Liabilities
7,673,704 GBP2023-08-31
8,407,987 GBP2022-08-31
Creditors
Non-current, Amounts falling due after one year
-2,225,543 GBP2023-08-31
-2,473,456 GBP2022-08-31
Net Assets/Liabilities
4,258,109 GBP2023-08-31
4,682,118 GBP2022-08-31
Equity
Called up share capital
10,000 GBP2023-08-31
10,000 GBP2022-08-31
10,000 GBP2021-08-31
Retained earnings (accumulated losses)
4,248,109 GBP2023-08-31
4,672,118 GBP2022-08-31
4,546,330 GBP2021-08-31
Equity
4,258,109 GBP2023-08-31
4,682,118 GBP2022-08-31
4,556,330 GBP2021-08-31
Profit/Loss
Retained earnings (accumulated losses)
-424,009 GBP2022-09-01 ~ 2023-08-31
625,788 GBP2021-09-01 ~ 2022-08-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2021-09-01 ~ 2022-08-31
Audit Fees/Expenses
39,500 GBP2022-09-01 ~ 2023-08-31
25,000 GBP2021-09-01 ~ 2022-08-31
Average Number of Employees
1582022-09-01 ~ 2023-08-31
1822021-09-01 ~ 2022-08-31
Wages/Salaries
5,686,110 GBP2022-09-01 ~ 2023-08-31
6,175,141 GBP2021-09-01 ~ 2022-08-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
147,357 GBP2022-09-01 ~ 2023-08-31
168,892 GBP2021-09-01 ~ 2022-08-31
Staff Costs/Employee Benefits Expense
6,434,758 GBP2022-09-01 ~ 2023-08-31
7,015,038 GBP2021-09-01 ~ 2022-08-31
Director Remuneration
134,129 GBP2022-09-01 ~ 2023-08-31
123,510 GBP2021-09-01 ~ 2022-08-31
Interest Payable/Similar Charges (Finance Costs)
245,419 GBP2022-09-01 ~ 2023-08-31
105,636 GBP2021-09-01 ~ 2022-08-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-47,395 GBP2022-09-01 ~ 2023-08-31
192,585 GBP2021-09-01 ~ 2022-08-31
Profit/Loss on Ordinary Activities Before Tax
-747,066 GBP2022-09-01 ~ 2023-08-31
1,118,952 GBP2021-09-01 ~ 2022-08-31
Intangible Assets - Gross Cost
Goodwill
306,636 GBP2022-08-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
281,436 GBP2023-08-31
238,008 GBP2022-08-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
43,428 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
15,179,336 GBP2023-08-31
13,594,022 GBP2022-08-31
Furniture and fittings
30,977 GBP2023-08-31
0 GBP2022-08-31
Motor vehicles
5,964,064 GBP2023-08-31
6,115,125 GBP2022-08-31
Property, Plant & Equipment - Gross Cost
21,174,377 GBP2023-08-31
20,076,096 GBP2022-08-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-319,027 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-761,236 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals
-1,447,212 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,189,817 GBP2023-08-31
8,554,923 GBP2022-08-31
Furniture and fittings
4,906 GBP2023-08-31
0 GBP2022-08-31
Motor vehicles
3,171,545 GBP2023-08-31
2,930,418 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,366,268 GBP2023-08-31
11,852,290 GBP2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
872,006 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
4,906 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
816,875 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,693,787 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-237,112 GBP2022-09-01 ~ 2023-08-31
Furniture and fittings
0 GBP2022-09-01 ~ 2023-08-31
Motor vehicles
-575,748 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,179,809 GBP2022-09-01 ~ 2023-08-31
Property, Plant & Equipment
Plant and equipment
5,989,519 GBP2023-08-31
5,039,099 GBP2022-08-31
Furniture and fittings
26,071 GBP2023-08-31
0 GBP2022-08-31
Motor vehicles
2,792,519 GBP2023-08-31
3,184,707 GBP2022-08-31
Finished Goods/Goods for Resale
1,963,927 GBP2023-08-31
1,486,308 GBP2022-08-31
Trade Debtors/Trade Receivables
Current
4,163,057 GBP2023-08-31
4,092,914 GBP2022-08-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-08-31
51,835 GBP2022-08-31
Amounts Owed by Group Undertakings
Current
1,532,580 GBP2023-08-31
1,209,693 GBP2022-08-31
Other Debtors
Current
16,848 GBP2023-08-31
0 GBP2022-08-31
Prepayments/Accrued Income
Current
660,247 GBP2023-08-31
1,183,974 GBP2022-08-31
Debtors
Current, Amounts falling due within one year
6,372,732 GBP2023-08-31
6,538,416 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Current
1,133,623 GBP2023-08-31
1,198,644 GBP2022-08-31
Other Remaining Borrowings
Current
317,843 GBP2023-08-31
318,446 GBP2022-08-31
Trade Creditors/Trade Payables
Current
3,819,979 GBP2023-08-31
3,134,730 GBP2022-08-31
Other Taxation & Social Security Payable
Current
345,387 GBP2023-08-31
371,187 GBP2022-08-31
Other Creditors
Current
3,216,390 GBP2023-08-31
2,120,221 GBP2022-08-31
Accrued Liabilities/Deferred Income
Current
720,235 GBP2023-08-31
865,275 GBP2022-08-31
Creditors
Current
9,661,446 GBP2023-08-31
8,116,492 GBP2022-08-31
Finance Lease Liabilities - Total Present Value
Non-current
2,225,543 GBP2023-08-31
2,473,456 GBP2022-08-31
Total Borrowings
Current
317,843 GBP2023-08-31
318,446 GBP2022-08-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,133,623 GBP2023-08-31
1,198,644 GBP2022-08-31
Minimum gross finance lease payments owing
3,359,166 GBP2023-08-31
3,672,100 GBP2022-08-31
Amounts received in advance for goods or services to be provided in the future
107,989 GBP2023-08-31
107,989 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
574,166 GBP2023-08-31
685,277 GBP2022-08-31
Between two and five year
309,235 GBP2023-08-31
694,801 GBP2022-08-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
883,401 GBP2023-08-31
1,380,078 GBP2022-08-31