16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Cost of Sales
-13,462,824 GBP2022-12-01 ~ 2023-11-30
-18,280,735 GBP2021-12-01 ~ 2022-11-30
Administrative Expenses
-1,627,826 GBP2022-12-01 ~ 2023-11-30
-1,591,743 GBP2021-12-01 ~ 2022-11-30
Profit/Loss on Ordinary Activities Before Tax
1,505,092 GBP2022-12-01 ~ 2023-11-30
1,923,357 GBP2021-12-01 ~ 2022-11-30
Profit/Loss
1,159,167 GBP2022-12-01 ~ 2023-11-30
1,563,094 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment
538,424 GBP2023-11-30
561,269 GBP2022-11-30
Debtors
4,919,777 GBP2023-11-30
4,423,978 GBP2022-11-30
Cash at bank and in hand
1,967,633 GBP2023-11-30
592,532 GBP2022-11-30
Current Assets
8,965,320 GBP2023-11-30
8,071,589 GBP2022-11-30
Creditors
Current, Amounts falling due within one year
-6,004,635 GBP2023-11-30
-5,138,163 GBP2022-11-30
Net Current Assets/Liabilities
2,960,685 GBP2023-11-30
2,933,426 GBP2022-11-30
Total Assets Less Current Liabilities
3,499,109 GBP2023-11-30
3,494,695 GBP2022-11-30
Creditors
Non-current, Amounts falling due after one year
-198,892 GBP2023-11-30
-258,416 GBP2022-11-30
Net Assets/Liabilities
3,140,986 GBP2023-11-30
3,071,819 GBP2022-11-30
Equity
Called up share capital
5,000 GBP2023-11-30
5,000 GBP2022-11-30
5,000 GBP2021-11-30
Retained earnings (accumulated losses)
3,135,986 GBP2023-11-30
3,066,819 GBP2022-11-30
3,003,725 GBP2021-11-30
Equity
3,140,986 GBP2023-11-30
3,071,819 GBP2022-11-30
Profit/Loss
Retained earnings (accumulated losses)
1,159,167 GBP2022-12-01 ~ 2023-11-30
1,563,094 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2021-12-01 ~ 2022-11-30
Dividends Paid
-1,090,000 GBP2022-12-01 ~ 2023-11-30
Audit Fees/Expenses
5,955 GBP2022-12-01 ~ 2023-11-30
4,000 GBP2021-12-01 ~ 2022-11-30
Average Number of Employees
622022-12-01 ~ 2023-11-30
602021-12-01 ~ 2022-11-30
Wages/Salaries
1,321,665 GBP2022-12-01 ~ 2023-11-30
1,274,865 GBP2021-12-01 ~ 2022-11-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,886 GBP2022-12-01 ~ 2023-11-30
32,696 GBP2021-12-01 ~ 2022-11-30
Staff Costs/Employee Benefits Expense
1,470,195 GBP2022-12-01 ~ 2023-11-30
1,417,324 GBP2021-12-01 ~ 2022-11-30
Director Remuneration
8,936 GBP2022-12-01 ~ 2023-11-30
37,609 GBP2021-12-01 ~ 2022-11-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,229 GBP2022-12-01 ~ 2023-11-30
18,437 GBP2021-12-01 ~ 2022-11-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
377,773 GBP2023-11-30
377,773 GBP2022-11-30
Plant and equipment
697,977 GBP2023-11-30
618,822 GBP2022-11-30
Computers
37,124 GBP2023-11-30
37,124 GBP2022-11-30
Motor vehicles
572,388 GBP2023-11-30
706,564 GBP2022-11-30
Property, Plant & Equipment - Gross Cost
1,685,262 GBP2023-11-30
1,740,283 GBP2022-11-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-12-01 ~ 2023-11-30
Computers
0 GBP2022-12-01 ~ 2023-11-30
Motor vehicles
-170,170 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Other Disposals
-170,170 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
276,271 GBP2023-11-30
274,344 GBP2022-11-30
Plant and equipment
498,049 GBP2023-11-30
463,256 GBP2022-11-30
Computers
26,277 GBP2023-11-30
23,875 GBP2022-11-30
Motor vehicles
346,241 GBP2023-11-30
417,539 GBP2022-11-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,146,838 GBP2023-11-30
1,179,014 GBP2022-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
1,927 GBP2022-12-01 ~ 2023-11-30
Plant and equipment
34,793 GBP2022-12-01 ~ 2023-11-30
Computers
2,402 GBP2022-12-01 ~ 2023-11-30
Motor vehicles
75,382 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
114,504 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-12-01 ~ 2023-11-30
Computers
0 GBP2022-12-01 ~ 2023-11-30
Motor vehicles
-146,680 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-146,680 GBP2022-12-01 ~ 2023-11-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
101,502 GBP2023-11-30
103,429 GBP2022-11-30
Plant and equipment
199,928 GBP2023-11-30
155,566 GBP2022-11-30
Computers
10,847 GBP2023-11-30
13,249 GBP2022-11-30
Motor vehicles
226,147 GBP2023-11-30
289,025 GBP2022-11-30
Trade Debtors/Trade Receivables
Current
4,788,798 GBP2023-11-30
4,353,547 GBP2022-11-30
Other Debtors
Current
114,832 GBP2023-11-30
54,284 GBP2022-11-30
Prepayments/Accrued Income
Current
16,147 GBP2023-11-30
16,147 GBP2022-11-30
Debtors
Current, Amounts falling due within one year
4,919,777 GBP2023-11-30
4,423,978 GBP2022-11-30
Bank Borrowings/Overdrafts
Current
29,674 GBP2023-11-30
29,674 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Current
95,619 GBP2023-11-30
123,550 GBP2022-11-30
Trade Creditors/Trade Payables
Current
2,656,922 GBP2023-11-30
2,618,014 GBP2022-11-30
Amounts owed to group undertakings
Current
2,307,848 GBP2023-11-30
1,368,596 GBP2022-11-30
Corporation Tax Payable
Current
351,154 GBP2023-11-30
341,826 GBP2022-11-30
Other Taxation & Social Security Payable
Current
345,107 GBP2023-11-30
511,650 GBP2022-11-30
Other Creditors
Current
17,607 GBP2023-11-30
11,649 GBP2022-11-30
Accrued Liabilities/Deferred Income
Current
200,704 GBP2023-11-30
133,204 GBP2022-11-30
Creditors
Current
6,004,635 GBP2023-11-30
5,138,163 GBP2022-11-30
Bank Borrowings/Overdrafts
Non-current
14,723 GBP2023-11-30
41,824 GBP2022-11-30
Finance Lease Liabilities - Total Present Value
Non-current
184,169 GBP2023-11-30
216,592 GBP2022-11-30
Creditors
Non-current
198,892 GBP2023-11-30
258,416 GBP2022-11-30
Bank Borrowings
44,397 GBP2023-11-30
71,498 GBP2022-11-30
Total Borrowings
Current
29,674 GBP2023-11-30
29,674 GBP2022-11-30
Non-current
14,723 GBP2023-11-30
41,824 GBP2022-11-30
Minimum gross finance lease payments owing
Amounts falling due within one year
95,619 GBP2023-11-30
123,550 GBP2022-11-30
Minimum gross finance lease payments owing
279,788 GBP2023-11-30
340,142 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,109 GBP2023-11-30
10,469 GBP2022-11-30
Between two and five year
0 GBP2023-11-30
16,109 GBP2022-11-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
16,109 GBP2023-11-30
26,578 GBP2022-11-30