16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Average Number of Employees
232023-11-01 ~ 2024-10-31
202022-11-01 ~ 2023-10-31
Turnover/Revenue
12,961,221 GBP2023-11-01 ~ 2024-10-31
13,326,282 GBP2022-11-01 ~ 2023-10-31
Cost of Sales
-9,662,722 GBP2023-11-01 ~ 2024-10-31
-9,995,512 GBP2022-11-01 ~ 2023-10-31
Gross Profit/Loss
3,298,499 GBP2023-11-01 ~ 2024-10-31
3,330,770 GBP2022-11-01 ~ 2023-10-31
Distribution Costs
-103,995 GBP2023-11-01 ~ 2024-10-31
-89,642 GBP2022-11-01 ~ 2023-10-31
Administrative Expenses
-2,101,427 GBP2023-11-01 ~ 2024-10-31
-2,033,077 GBP2022-11-01 ~ 2023-10-31
Operating Profit/Loss
1,093,077 GBP2023-11-01 ~ 2024-10-31
1,208,051 GBP2022-11-01 ~ 2023-10-31
Profit/Loss on Ordinary Activities Before Tax
973,857 GBP2023-11-01 ~ 2024-10-31
1,084,670 GBP2022-11-01 ~ 2023-10-31
Profit/Loss
745,514 GBP2023-11-01 ~ 2024-10-31
847,048 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment
3,785,308 GBP2024-10-31
3,883,208 GBP2023-10-31
Fixed Assets
3,785,308 GBP2024-10-31
3,883,208 GBP2023-10-31
Total Inventories
1,729,038 GBP2024-10-31
1,587,312 GBP2023-10-31
Debtors
Current
1,509,961 GBP2024-10-31
1,778,699 GBP2023-10-31
Cash at bank and in hand
1,036,721 GBP2024-10-31
1,067,211 GBP2023-10-31
Current Assets
4,275,720 GBP2024-10-31
4,433,222 GBP2023-10-31
Creditors
Current, Amounts falling due within one year
-2,395,927 GBP2024-10-31
-2,076,961 GBP2023-10-31
Net Current Assets/Liabilities
1,879,793 GBP2024-10-31
2,356,261 GBP2023-10-31
Total Assets Less Current Liabilities
5,665,101 GBP2024-10-31
6,239,469 GBP2023-10-31
Creditors
Non-current, Amounts falling due after one year
-628,214 GBP2024-10-31
Net Assets/Liabilities
4,546,569 GBP2024-10-31
4,201,055 GBP2023-10-31
Equity
Called up share capital
292,500 GBP2024-10-31
292,500 GBP2023-10-31
292,500 GBP2022-11-01
Capital redemption reserve
97,500 GBP2024-10-31
97,500 GBP2023-10-31
97,500 GBP2022-11-01
Retained earnings (accumulated losses)
4,156,569 GBP2024-10-31
3,811,055 GBP2023-10-31
3,364,007 GBP2022-11-01
Equity
4,546,569 GBP2024-10-31
4,201,055 GBP2023-10-31
3,754,007 GBP2022-11-01
Profit/Loss
Retained earnings (accumulated losses)
745,514 GBP2023-11-01 ~ 2024-10-31
847,048 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
745,514 GBP2023-11-01 ~ 2024-10-31
847,048 GBP2022-11-01 ~ 2023-10-31
Comprehensive Income/Expense
745,514 GBP2023-11-01 ~ 2024-10-31
847,048 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2023-11-01 ~ 2024-10-31
-400,000 GBP2022-11-01 ~ 2023-10-31
Dividends Paid
-400,000 GBP2023-11-01 ~ 2024-10-31
-400,000 GBP2022-11-01 ~ 2023-10-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-400,000 GBP2023-11-01 ~ 2024-10-31
-400,000 GBP2022-11-01 ~ 2023-10-31
Equity - Income/Expense Recognised Directly
-400,000 GBP2023-11-01 ~ 2024-10-31
-400,000 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Depreciation Expense
470,511 GBP2023-11-01 ~ 2024-10-31
484,232 GBP2022-11-01 ~ 2023-10-31
Cash and Cash Equivalents
1,036,721 GBP2024-10-31
1,067,211 GBP2023-10-31
311,349 GBP2022-11-01
Wages/Salaries
1,082,441 GBP2023-11-01 ~ 2024-10-31
930,604 GBP2022-11-01 ~ 2023-10-31
Social Security Costs
121,300 GBP2023-11-01 ~ 2024-10-31
90,108 GBP2022-11-01 ~ 2023-10-31
Staff Costs/Employee Benefits Expense
1,365,127 GBP2023-11-01 ~ 2024-10-31
1,146,195 GBP2022-11-01 ~ 2023-10-31
Director Remuneration
163,009 GBP2023-11-01 ~ 2024-10-31
154,994 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-28,556 GBP2023-11-01 ~ 2024-10-31
8,867 GBP2022-11-01 ~ 2023-10-31
Tax Expense/Credit at Applicable Tax Rate
243,464 GBP2023-11-01 ~ 2024-10-31
244,051 GBP2022-11-01 ~ 2023-10-31
Dividends Paid on Shares
400,000 GBP2023-11-01 ~ 2024-10-31
400,000 GBP2022-11-01 ~ 2023-10-31
Property, Plant & Equipment - Gross Cost
Buildings
1,505,695 GBP2024-10-31
1,505,695 GBP2023-10-31
Plant and equipment
4,215,441 GBP2024-10-31
4,311,639 GBP2023-10-31
Motor vehicles
350,811 GBP2024-10-31
252,770 GBP2023-10-31
Office equipment
284,087 GBP2024-10-31
283,597 GBP2023-10-31
Property, Plant & Equipment - Gross Cost
7,331,162 GBP2024-10-31
7,317,492 GBP2023-10-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-352,042 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-30,371 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals
-384,623 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,270,653 GBP2023-10-31
Motor vehicles
122,089 GBP2023-10-31
Office equipment
211,146 GBP2023-10-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,434,284 GBP2023-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
373,266 GBP2023-11-01 ~ 2024-10-31
Motor vehicles, Owned/Freehold
64,056 GBP2023-11-01 ~ 2024-10-31
Owned/Freehold
470,511 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-338,423 GBP2023-11-01 ~ 2024-10-31
Motor vehicles
-20,518 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-358,941 GBP2023-11-01 ~ 2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,305,496 GBP2024-10-31
Motor vehicles
165,627 GBP2024-10-31
Office equipment
230,661 GBP2024-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,545,854 GBP2024-10-31
Property, Plant & Equipment
Buildings
1,505,695 GBP2024-10-31
1,505,695 GBP2023-10-31
Plant and equipment
1,909,945 GBP2024-10-31
2,040,986 GBP2023-10-31
Motor vehicles
185,184 GBP2024-10-31
130,681 GBP2023-10-31
Office equipment
53,426 GBP2024-10-31
72,451 GBP2023-10-31
Plant and equipment, Under hire purchased contracts or finance leases
1,388,200 GBP2024-10-31
1,538,723 GBP2023-10-31
Motor vehicles, Under hire purchased contracts or finance leases
154,910 GBP2024-10-31
113,937 GBP2023-10-31
Under hire purchased contracts or finance leases
1,543,110 GBP2024-10-31
1,652,660 GBP2023-10-31
Raw materials and consumables
1,233,949 GBP2024-10-31
1,157,844 GBP2023-10-31
Finished Goods/Goods for Resale
495,089 GBP2024-10-31
429,468 GBP2023-10-31
Trade Debtors/Trade Receivables
Current
1,278,006 GBP2024-10-31
1,575,739 GBP2023-10-31
Prepayments/Accrued Income
Current
231,955 GBP2024-10-31
202,960 GBP2023-10-31
Bank Borrowings
Current
683,651 GBP2024-10-31
101,594 GBP2023-10-31
Trade Creditors/Trade Payables
Current
800,504 GBP2024-10-31
1,028,658 GBP2023-10-31
Corporation Tax Payable
Current
257,168 GBP2024-10-31
228,756 GBP2023-10-31
Taxation/Social Security Payable
Current
60,789 GBP2024-10-31
93,722 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Current
438,171 GBP2024-10-31
404,516 GBP2023-10-31
Other Creditors
Current
43,333 GBP2023-10-31
Accrued Liabilities/Deferred Income
Current
155,644 GBP2024-10-31
176,382 GBP2023-10-31
Creditors
Current
2,395,927 GBP2024-10-31
2,076,961 GBP2023-10-31
Bank Borrowings
Non-current
678,958 GBP2023-10-31
Finance Lease Liabilities - Total Present Value
Non-current
628,214 GBP2024-10-31
840,582 GBP2023-10-31
Creditors
Non-current
628,214 GBP2024-10-31
1,519,540 GBP2023-10-31
Bank Borrowings
Current, Amounts falling due within one year
683,651 GBP2024-10-31
101,594 GBP2023-10-31
Total Borrowings
Current, Amounts falling due within one year
683,651 GBP2024-10-31
101,594 GBP2023-10-31
Total Borrowings
683,651 GBP2024-10-31
780,552 GBP2023-10-31
Minimum gross finance lease payments owing
1,066,385 GBP2024-10-31
1,245,098 GBP2023-10-31
Net Deferred Tax Liability/Asset
-490,318 GBP2024-10-31
-518,874 GBP2023-10-31
-510,007 GBP2022-11-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
28,556 GBP2023-11-01 ~ 2024-10-31
-8,867 GBP2022-11-01 ~ 2023-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
-490,318 GBP2024-10-31
-518,874 GBP2023-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
292,500 shares2024-10-31
292,500 shares2023-10-31
Par Value of Share
Class 1 ordinary share
1.002023-11-01 ~ 2024-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
33,448 GBP2024-10-31
27,490 GBP2023-10-31
Between one and five year
101,882 GBP2024-10-31
44,021 GBP2023-10-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
135,330 GBP2024-10-31
71,511 GBP2023-10-31