OPALION PLASTICS LIMITED. - 2024-10-08
(expand)Distribution Costs
759,432 GBP2023-10-01 ~ 2024-09-30
748,491 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
2,454,512 GBP2023-10-01 ~ 2024-09-30
2,530,900 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
2,224,095 GBP2023-10-01 ~ 2024-09-30
1,611,757 GBP2022-10-01 ~ 2023-09-30
Interest Payable/Similar Charges (Finance Costs)
300,208 GBP2023-10-01 ~ 2024-09-30
141,862 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
1,923,887 GBP2023-10-01 ~ 2024-09-30
1,469,895 GBP2022-10-01 ~ 2023-09-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
511,115 GBP2023-10-01 ~ 2024-09-30
415,038 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,412,772 GBP2023-10-01 ~ 2024-09-30
1,054,857 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,412,772 GBP2023-10-01 ~ 2024-09-30
1,054,857 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
29,985 GBP2024-09-30
81,762 GBP2023-09-30
Property, Plant & Equipment
8,406,206 GBP2024-09-30
4,232,227 GBP2023-09-30
Fixed Assets - Investments
1,705,587 GBP2024-09-30
1,312,743 GBP2023-09-30
Fixed Assets
10,141,778 GBP2024-09-30
5,626,732 GBP2023-09-30
Total Inventories
2,040,307 GBP2024-09-30
2,385,522 GBP2023-09-30
Debtors
4,251,045 GBP2024-09-30
5,254,251 GBP2023-09-30
Cash at bank and in hand
91,515 GBP2024-09-30
369,507 GBP2023-09-30
Current Assets
6,382,867 GBP2024-09-30
8,009,280 GBP2023-09-30
Creditors
Current
3,910,939 GBP2024-09-30
5,341,735 GBP2023-09-30
Net Current Assets/Liabilities
2,471,928 GBP2024-09-30
2,667,545 GBP2023-09-30
Total Assets Less Current Liabilities
12,613,706 GBP2024-09-30
8,294,277 GBP2023-09-30
Net Assets/Liabilities
7,133,234 GBP2024-09-30
6,470,462 GBP2023-09-30
Equity
Called up share capital
900,000 GBP2024-09-30
900,000 GBP2023-09-30
900,000 GBP2022-09-30
Revaluation reserve
191,956 GBP2024-09-30
191,956 GBP2023-09-30
191,956 GBP2022-09-30
Retained earnings (accumulated losses)
6,041,278 GBP2024-09-30
5,378,506 GBP2023-09-30
4,913,649 GBP2022-09-30
Equity
7,133,234 GBP2024-09-30
6,470,462 GBP2023-09-30
6,005,605 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-750,000 GBP2023-10-01 ~ 2024-09-30
-590,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-750,000 GBP2023-10-01 ~ 2024-09-30
-590,000 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,412,772 GBP2023-10-01 ~ 2024-09-30
1,054,857 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,087,147 GBP2023-10-01 ~ 2024-09-30
1,188,158 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
106,904 GBP2023-10-01 ~ 2024-09-30
116,765 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,070 GBP2023-10-01 ~ 2024-09-30
64,458 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
1,257,121 GBP2023-10-01 ~ 2024-09-30
1,369,381 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
302023-10-01 ~ 2024-09-30
382022-10-01 ~ 2023-09-30
Director Remuneration
94,800 GBP2023-10-01 ~ 2024-09-30
91,200 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
103,994 GBP2023-10-01 ~ 2024-09-30
98,637 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
15,000 GBP2023-10-01 ~ 2024-09-30
12,380 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
264,453 GBP2023-10-01 ~ 2024-09-30
328,126 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
480,972 GBP2023-10-01 ~ 2024-09-30
323,377 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Net goodwill
121,234 GBP2024-09-30
135,000 GBP2023-09-30
Computer software
87,700 GBP2024-09-30
87,700 GBP2023-09-30
Intangible Assets - Gross Cost
208,934 GBP2024-09-30
222,700 GBP2023-09-30
Intangible assets - Disposals
Net goodwill
-13,766 GBP2023-10-01 ~ 2024-09-30
Intangible assets - Disposals
-13,766 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
91,249 GBP2024-09-30
66,250 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
178,949 GBP2024-09-30
140,938 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
24,999 GBP2023-10-01 ~ 2024-09-30
Intangible Assets - Increase From Amortisation Charge for Year
38,011 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Net goodwill
29,985 GBP2024-09-30
68,750 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings
3,534,921 GBP2024-09-30
3,519,849 GBP2023-09-30
Furniture and fittings
1,545,624 GBP2024-09-30
419,947 GBP2023-09-30
Motor vehicles
164,345 GBP2024-09-30
149,350 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
9,351,509 GBP2024-09-30
5,104,536 GBP2023-09-30
Property, Plant & Equipment - Disposals
Motor vehicles
-31,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Disposals
-31,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
518,715 GBP2024-09-30
460,548 GBP2023-09-30
Furniture and fittings
319,100 GBP2024-09-30
288,415 GBP2023-09-30
Motor vehicles
107,488 GBP2024-09-30
123,346 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
945,303 GBP2024-09-30
872,309 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
58,167 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
30,685 GBP2023-10-01 ~ 2024-09-30
Motor vehicles
15,142 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,994 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-31,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-31,000 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Land and buildings
3,016,206 GBP2024-09-30
3,059,301 GBP2023-09-30
Furniture and fittings
1,226,524 GBP2024-09-30
131,532 GBP2023-09-30
Motor vehicles
56,857 GBP2024-09-30
26,004 GBP2023-09-30
Investments in Group Undertakings
1 GBP2024-09-30
Other Investments Other Than Loans
800,000 GBP2024-09-30
800,000 GBP2023-09-30
Amounts invested in assets
1,705,587 GBP2024-09-30
1,312,743 GBP2023-09-30
Investments in Group Undertakings
Additions to investments
1 GBP2024-09-30
Cost valuation
1 GBP2024-09-30
Finished Goods
2,040,307 GBP2024-09-30
2,385,522 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
2,472,107 GBP2024-09-30
3,475,899 GBP2023-09-30
Other Debtors
Current
20,000 GBP2023-09-30
Prepayments/Accrued Income
Current
93,938 GBP2024-09-30
93,352 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
2,566,045 GBP2024-09-30
3,589,251 GBP2023-09-30
Other Debtors
Non-current
1,685,000 GBP2024-09-30
1,665,000 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
431,281 GBP2024-09-30
435,831 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
61,908 GBP2024-09-30
Trade Creditors/Trade Payables
Current
1,218,964 GBP2024-09-30
2,059,508 GBP2023-09-30
Amounts owed to group undertakings
Current
1 GBP2024-09-30
Corporation Tax Payable
Current
116,453 GBP2024-09-30
328,179 GBP2023-09-30
Other Taxation & Social Security Payable
Current
40,357 GBP2024-09-30
153,583 GBP2023-09-30
Other Creditors
Current
1,813,786 GBP2024-09-30
2,256,089 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
190,775 GBP2024-09-30
100,765 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
4,658,702 GBP2024-09-30
1,586,799 GBP2023-09-30
Other Remaining Borrowings
Non-current
150,104 GBP2024-09-30
150,104 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
338,092 GBP2024-09-30
Bank Borrowings
Non-current, Between two and five year
1,156,655 GBP2024-09-30
513,115 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
338,092 GBP2024-09-30
hire purchase agreements
400,000 GBP2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
20,434 GBP2024-09-30
18,803 GBP2023-09-30
Between one and five year
29,772 GBP2024-09-30
48,575 GBP2023-09-30
All periods
50,206 GBP2024-09-30
67,378 GBP2023-09-30
Bank Borrowings
Secured
5,089,983 GBP2024-09-30
2,022,630 GBP2023-09-30
Total Borrowings
Secured
7,259,267 GBP2024-09-30
4,256,174 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
333,574 GBP2024-09-30
86,912 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,000 shares2024-09-30
Class 2 ordinary share
500,000 shares2024-09-30
Profit/Loss
Retained earnings (accumulated losses)
1,412,772 GBP2023-10-01 ~ 2024-09-30