16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
20,857,585 GBP2022-07-01 ~ 2023-06-30
21,728,838 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
14,419,668 GBP2022-07-01 ~ 2023-06-30
15,853,103 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
6,437,917 GBP2022-07-01 ~ 2023-06-30
5,875,735 GBP2021-07-01 ~ 2022-06-30
Distribution Costs
436,955 GBP2022-07-01 ~ 2023-06-30
376,986 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
3,786,307 GBP2022-07-01 ~ 2023-06-30
3,251,292 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
2,218,958 GBP2022-07-01 ~ 2023-06-30
2,251,457 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
92,266 GBP2022-07-01 ~ 2023-06-30
7,268 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
2,311,224 GBP2022-07-01 ~ 2023-06-30
2,258,725 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
484,223 GBP2022-07-01 ~ 2023-06-30
416,216 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
1,827,001 GBP2022-07-01 ~ 2023-06-30
1,842,509 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
1,895,839 GBP2022-07-01 ~ 2023-06-30
1,842,509 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
794,927 GBP2023-06-30
760,828 GBP2022-06-30
Total Inventories
1,168,320 GBP2023-06-30
1,711,807 GBP2022-06-30
Debtors
3,685,187 GBP2023-06-30
4,214,511 GBP2022-06-30
Cash at bank and in hand
3,940,736 GBP2023-06-30
2,286,351 GBP2022-06-30
Current Assets
8,794,243 GBP2023-06-30
8,212,669 GBP2022-06-30
Creditors
Current
2,750,887 GBP2023-06-30
3,501,434 GBP2022-06-30
Net Current Assets/Liabilities
6,043,356 GBP2023-06-30
4,711,235 GBP2022-06-30
Total Assets Less Current Liabilities
6,838,283 GBP2023-06-30
5,472,063 GBP2022-06-30
Net Assets/Liabilities
6,782,558 GBP2023-06-30
5,449,719 GBP2022-06-30
Equity
Called up share capital
100 GBP2023-06-30
100 GBP2022-06-30
100 GBP2021-06-30
Retained earnings (accumulated losses)
6,782,458 GBP2023-06-30
5,449,619 GBP2022-06-30
4,801,110 GBP2021-06-30
Equity
6,782,558 GBP2023-06-30
5,449,719 GBP2022-06-30
4,801,210 GBP2021-06-30
Dividends Paid
Retained earnings (accumulated losses)
-563,000 GBP2022-07-01 ~ 2023-06-30
-1,194,000 GBP2021-07-01 ~ 2022-06-30
Dividends Paid
-563,000 GBP2022-07-01 ~ 2023-06-30
-1,194,000 GBP2021-07-01 ~ 2022-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,895,839 GBP2022-07-01 ~ 2023-06-30
1,842,509 GBP2021-07-01 ~ 2022-06-30
Wages/Salaries
4,068,825 GBP2022-07-01 ~ 2023-06-30
3,492,435 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
387,355 GBP2022-07-01 ~ 2023-06-30
347,919 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,616 GBP2022-07-01 ~ 2023-06-30
65,736 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
4,526,796 GBP2022-07-01 ~ 2023-06-30
3,906,090 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
1452022-07-01 ~ 2023-06-30
1342021-07-01 ~ 2022-06-30
Director Remuneration
345,407 GBP2022-07-01 ~ 2023-06-30
340,670 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
314,709 GBP2022-07-01 ~ 2023-06-30
345,862 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
15,755 GBP2022-07-01 ~ 2023-06-30
11,115 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
450,842 GBP2022-07-01 ~ 2023-06-30
409,615 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
473,801 GBP2022-07-01 ~ 2023-06-30
429,158 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,059,489 GBP2023-06-30
1,808,847 GBP2022-06-30
Furniture and fittings
498,539 GBP2023-06-30
388,243 GBP2022-06-30
Motor vehicles
744,303 GBP2023-06-30
887,777 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
3,304,401 GBP2023-06-30
3,084,867 GBP2022-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-3,300 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-153,591 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-156,891 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
2,070 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,559,713 GBP2023-06-30
1,414,704 GBP2022-06-30
Furniture and fittings
280,988 GBP2023-06-30
244,553 GBP2022-06-30
Motor vehicles
668,756 GBP2023-06-30
664,782 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,509,474 GBP2023-06-30
2,324,039 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
17 GBP2022-07-01 ~ 2023-06-30
Plant and equipment
146,179 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
36,435 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
132,078 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
314,709 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,170 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
-128,104 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-129,274 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
17 GBP2023-06-30
Property, Plant & Equipment
Land and buildings
2,053 GBP2023-06-30
Plant and equipment
499,776 GBP2023-06-30
394,143 GBP2022-06-30
Furniture and fittings
217,551 GBP2023-06-30
143,690 GBP2022-06-30
Motor vehicles
75,547 GBP2023-06-30
222,995 GBP2022-06-30
Raw Materials
1,098,376 GBP2023-06-30
1,567,924 GBP2022-06-30
Value of work in progress
69,944 GBP2023-06-30
143,883 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,842,878 GBP2023-06-30
3,568,511 GBP2022-06-30
Amounts Owed by Group Undertakings
Current
279,984 GBP2023-06-30
128,387 GBP2022-06-30
Other Debtors
Current
8,110 GBP2023-06-30
Prepayments/Accrued Income
Current
554,215 GBP2023-06-30
517,613 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
3,685,187 GBP2023-06-30
4,214,511 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
5,652 GBP2022-06-30
Trade Creditors/Trade Payables
Current
1,620,549 GBP2023-06-30
2,490,582 GBP2022-06-30
Corporation Tax Payable
Current
190,457 GBP2023-06-30
119,092 GBP2022-06-30
Other Taxation & Social Security Payable
Current
110,871 GBP2023-06-30
111,962 GBP2022-06-30
Other Creditors
Current
14,128 GBP2023-06-30
13,121 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
446,638 GBP2023-06-30
397,413 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
307,882 GBP2023-06-30
278,306 GBP2022-06-30
Between one and five year
726,889 GBP2023-06-30
738,727 GBP2022-06-30
More than five year
137,558 GBP2023-06-30
270,212 GBP2022-06-30
All periods
1,172,329 GBP2023-06-30
1,287,245 GBP2022-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
22,344 GBP2023-06-30
25,455 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
55,725 GBP2023-06-30
22,344 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-06-30