16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Expenses related to depreciation, amortization, and impairment of assets
-67,728 GBP2023-10-01 ~ 2025-03-31
-58,567 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
32 GBP2023-10-01 ~ 2025-03-31
32,233 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
358,198 GBP2023-10-01 ~ 2025-03-31
1,754,172 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
325,629 GBP2023-10-01 ~ 2025-03-31
1,367,814 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
226,442 GBP2025-03-31
280,757 GBP2023-09-30
Debtors
6,760,890 GBP2025-03-31
6,454,413 GBP2023-09-30
Cash at bank and in hand
7,872 GBP2025-03-31
123,211 GBP2023-09-30
Current Assets
7,482,592 GBP2025-03-31
7,163,161 GBP2023-09-30
Creditors
Amounts falling due within one year
-2,814,446 GBP2025-03-31
-1,866,559 GBP2023-09-30
Net Current Assets/Liabilities
4,668,146 GBP2025-03-31
5,296,602 GBP2023-09-30
Total Assets Less Current Liabilities
4,894,588 GBP2025-03-31
5,577,359 GBP2023-09-30
Creditors
Amounts falling due after one year
0 GBP2025-03-31
-1,000,000 GBP2023-09-30
Net Assets/Liabilities
4,850,688 GBP2025-03-31
4,525,059 GBP2023-09-30
Equity
Called up share capital
9,100 GBP2025-03-31
9,100 GBP2023-09-30
9,100 GBP2022-09-30
Other miscellaneous reserve
3,500 GBP2025-03-31
3,500 GBP2023-09-30
Retained earnings (accumulated losses)
4,838,088 GBP2025-03-31
4,512,459 GBP2023-09-30
3,462,714 GBP2022-09-30
Equity
4,850,688 GBP2025-03-31
4,525,059 GBP2023-09-30
Profit/Loss
Retained earnings (accumulated losses)
325,629 GBP2023-10-01 ~ 2025-03-31
1,367,814 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-318,069 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
43,265 GBP2023-10-01 ~ 2025-03-31
32,785 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
532023-10-01 ~ 2025-03-31
572022-10-01 ~ 2023-09-30
Wages/Salaries
2,390,603 GBP2023-10-01 ~ 2025-03-31
1,615,789 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
51,603 GBP2023-10-01 ~ 2025-03-31
58,319 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
221,502 GBP2023-10-01 ~ 2025-03-31
105,628 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,400 GBP2023-10-01 ~ 2025-03-31
-3,600 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,520,038 GBP2025-03-31
1,593,814 GBP2023-09-30
Furniture and fittings
13,902 GBP2025-03-31
13,315 GBP2023-09-30
Computers
163,005 GBP2025-03-31
155,130 GBP2023-09-30
Motor vehicles
0 GBP2025-03-31
18,990 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
1,696,945 GBP2025-03-31
1,781,249 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-87,733 GBP2023-10-01 ~ 2025-03-31
Furniture and fittings
0 GBP2023-10-01 ~ 2025-03-31
Computers
0 GBP2023-10-01 ~ 2025-03-31
Motor vehicles
-18,990 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-106,723 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,314,934 GBP2025-03-31
1,342,170 GBP2023-09-30
Furniture and fittings
10,421 GBP2025-03-31
9,409 GBP2023-09-30
Computers
145,148 GBP2025-03-31
134,430 GBP2023-09-30
Motor vehicles
0 GBP2025-03-31
14,483 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,470,503 GBP2025-03-31
1,500,492 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
59,545 GBP2023-10-01 ~ 2025-03-31
Furniture and fittings
1,012 GBP2023-10-01 ~ 2025-03-31
Computers
10,718 GBP2023-10-01 ~ 2025-03-31
Motor vehicles
0 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
71,275 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-86,781 GBP2023-10-01 ~ 2025-03-31
Furniture and fittings
0 GBP2023-10-01 ~ 2025-03-31
Computers
0 GBP2023-10-01 ~ 2025-03-31
Motor vehicles
-14,483 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-101,264 GBP2023-10-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
205,104 GBP2025-03-31
251,644 GBP2023-09-30
Furniture and fittings
3,481 GBP2025-03-31
3,906 GBP2023-09-30
Computers
17,857 GBP2025-03-31
20,700 GBP2023-09-30
Motor vehicles
0 GBP2025-03-31
4,507 GBP2023-09-30
Finished Goods/Goods for Resale
83,323 GBP2025-03-31
61,100 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,685,331 GBP2025-03-31
1,331,930 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
5,006,678 GBP2025-03-31
4,963,109 GBP2023-09-30
Other Debtors
Current
3,514 GBP2025-03-31
0 GBP2023-09-30
Prepayments/Accrued Income
Current
65,367 GBP2025-03-31
159,374 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
1,181,938 GBP2025-03-31
646,552 GBP2023-09-30
Trade Creditors/Trade Payables
Current
712,148 GBP2025-03-31
552,449 GBP2023-09-30
Corporation Tax Payable
Current
55,326 GBP2025-03-31
191,971 GBP2023-09-30
Other Taxation & Social Security Payable
Current
227,269 GBP2025-03-31
254,212 GBP2023-09-30
Other Creditors
Current
57,559 GBP2025-03-31
42,597 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
580,206 GBP2025-03-31
178,778 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
0 GBP2025-03-31
1,000,000 GBP2023-09-30
Bank Borrowings
1,181,938 GBP2025-03-31
1,646,552 GBP2023-09-30
Total Borrowings
Current
1,181,938 GBP2025-03-31
646,552 GBP2023-09-30
Non-current
0 GBP2025-03-31
1,000,000 GBP2023-09-30
Par Value of Share
Class 1 ordinary share
1 GBP2023-10-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,100 shares2025-03-31
9,100 shares2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
177,486 GBP2025-03-31
181,208 GBP2023-09-30
Between two and five year
410,068 GBP2025-03-31
636,193 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
587,554 GBP2025-03-31
817,401 GBP2023-09-30