16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Par Value of Share
Class 1 ordinary share
12023-07-01 ~ 2024-06-30
Turnover/Revenue
16,189,590 GBP2023-07-01 ~ 2024-06-30
20,857,585 GBP2022-07-01 ~ 2023-06-30
Cost of Sales
11,047,156 GBP2023-07-01 ~ 2024-06-30
14,419,668 GBP2022-07-01 ~ 2023-06-30
Gross Profit/Loss
5,142,434 GBP2023-07-01 ~ 2024-06-30
6,437,917 GBP2022-07-01 ~ 2023-06-30
Distribution Costs
488,846 GBP2023-07-01 ~ 2024-06-30
436,955 GBP2022-07-01 ~ 2023-06-30
Administrative Expenses
3,505,885 GBP2023-07-01 ~ 2024-06-30
3,786,307 GBP2022-07-01 ~ 2023-06-30
Operating Profit/Loss
1,147,703 GBP2023-07-01 ~ 2024-06-30
2,218,958 GBP2022-07-01 ~ 2023-06-30
Other Interest Receivable/Similar Income (Finance Income)
184,711 GBP2023-07-01 ~ 2024-06-30
92,266 GBP2022-07-01 ~ 2023-06-30
Profit/Loss on Ordinary Activities Before Tax
1,332,414 GBP2023-07-01 ~ 2024-06-30
2,311,224 GBP2022-07-01 ~ 2023-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
332,763 GBP2023-07-01 ~ 2024-06-30
484,223 GBP2022-07-01 ~ 2023-06-30
Profit/Loss
999,651 GBP2023-07-01 ~ 2024-06-30
1,827,001 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
999,651 GBP2023-07-01 ~ 2024-06-30
1,895,839 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
1,437,610 GBP2024-06-30
794,927 GBP2023-06-30
Total Inventories
1,031,107 GBP2024-06-30
1,168,320 GBP2023-06-30
Debtors
2,734,550 GBP2024-06-30
3,685,187 GBP2023-06-30
Cash at bank and in hand
4,500,852 GBP2024-06-30
3,940,736 GBP2023-06-30
Current Assets
8,266,509 GBP2024-06-30
8,794,243 GBP2023-06-30
Creditors
Current
2,317,100 GBP2024-06-30
2,750,887 GBP2023-06-30
Net Current Assets/Liabilities
5,949,409 GBP2024-06-30
6,043,356 GBP2023-06-30
Total Assets Less Current Liabilities
7,387,019 GBP2024-06-30
6,838,283 GBP2023-06-30
Net Assets/Liabilities
7,144,209 GBP2024-06-30
6,782,558 GBP2023-06-30
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2023-06-30
100 GBP2022-06-30
Retained earnings (accumulated losses)
7,144,109 GBP2024-06-30
6,782,458 GBP2023-06-30
5,449,619 GBP2022-06-30
Equity
7,144,209 GBP2024-06-30
6,782,558 GBP2023-06-30
5,449,719 GBP2022-06-30
Dividends Paid
Retained earnings (accumulated losses)
-638,000 GBP2023-07-01 ~ 2024-06-30
-563,000 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-638,000 GBP2023-07-01 ~ 2024-06-30
-563,000 GBP2022-07-01 ~ 2023-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
999,651 GBP2023-07-01 ~ 2024-06-30
1,895,839 GBP2022-07-01 ~ 2023-06-30
Wages/Salaries
3,648,475 GBP2023-07-01 ~ 2024-06-30
4,068,825 GBP2022-07-01 ~ 2023-06-30
Social Security Costs
339,239 GBP2023-07-01 ~ 2024-06-30
387,355 GBP2022-07-01 ~ 2023-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,949 GBP2023-07-01 ~ 2024-06-30
70,616 GBP2022-07-01 ~ 2023-06-30
Staff Costs/Employee Benefits Expense
4,049,663 GBP2023-07-01 ~ 2024-06-30
4,526,796 GBP2022-07-01 ~ 2023-06-30
Average Number of Employees
1302023-07-01 ~ 2024-06-30
1452022-07-01 ~ 2023-06-30
Director Remuneration
328,489 GBP2023-07-01 ~ 2024-06-30
345,407 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
306,619 GBP2023-07-01 ~ 2024-06-30
314,709 GBP2022-07-01 ~ 2023-06-30
Audit Fees/Expenses
12,922 GBP2023-07-01 ~ 2024-06-30
15,755 GBP2022-07-01 ~ 2023-06-30
Current Tax for the Period
145,678 GBP2023-07-01 ~ 2024-06-30
450,842 GBP2022-07-01 ~ 2023-06-30
Tax Expense/Credit at Applicable Tax Rate
333,104 GBP2023-07-01 ~ 2024-06-30
473,801 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
7,870 GBP2024-06-30
2,070 GBP2023-06-30
Plant and equipment
2,250,153 GBP2024-06-30
2,059,489 GBP2023-06-30
Furniture and fittings
981,463 GBP2024-06-30
498,539 GBP2023-06-30
Motor vehicles
789,364 GBP2024-06-30
744,303 GBP2023-06-30
Property, Plant & Equipment - Gross Cost
4,028,850 GBP2024-06-30
3,304,401 GBP2023-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-51,130 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-180,447 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Disposals
-231,577 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
240 GBP2024-06-30
17 GBP2023-06-30
Plant and equipment
1,688,266 GBP2024-06-30
1,559,713 GBP2023-06-30
Furniture and fittings
344,416 GBP2024-06-30
280,988 GBP2023-06-30
Motor vehicles
558,318 GBP2024-06-30
668,756 GBP2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,591,240 GBP2024-06-30
2,509,474 GBP2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
223 GBP2023-07-01 ~ 2024-06-30
Plant and equipment
172,959 GBP2023-07-01 ~ 2024-06-30
Furniture and fittings
63,428 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
70,009 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
306,619 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-44,406 GBP2023-07-01 ~ 2024-06-30
Motor vehicles
-180,447 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-224,853 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
Land and buildings
7,630 GBP2024-06-30
2,053 GBP2023-06-30
Plant and equipment
561,887 GBP2024-06-30
499,776 GBP2023-06-30
Furniture and fittings
637,047 GBP2024-06-30
217,551 GBP2023-06-30
Motor vehicles
231,046 GBP2024-06-30
75,547 GBP2023-06-30
Raw Materials
993,486 GBP2024-06-30
1,098,376 GBP2023-06-30
Value of work in progress
37,621 GBP2024-06-30
69,944 GBP2023-06-30
Trade Debtors/Trade Receivables
Current
1,906,965 GBP2024-06-30
2,842,878 GBP2023-06-30
Amounts Owed by Group Undertakings
Current
167,920 GBP2024-06-30
279,984 GBP2023-06-30
Other Debtors
Current
1,849 GBP2024-06-30
8,110 GBP2023-06-30
Amount of corporation tax that is recoverable
Current
133,865 GBP2024-06-30
Prepayments/Accrued Income
Current
523,951 GBP2024-06-30
554,215 GBP2023-06-30
Debtors
Amounts falling due within one year, Current
2,734,550 GBP2024-06-30
Current, Amounts falling due within one year
3,685,187 GBP2023-06-30
Trade Creditors/Trade Payables
Current
1,465,069 GBP2024-06-30
1,620,549 GBP2023-06-30
Amounts owed to group undertakings
Current
15,000 GBP2024-06-30
Corporation Tax Payable
Current
190,457 GBP2023-06-30
Other Taxation & Social Security Payable
Current
79,473 GBP2024-06-30
110,871 GBP2023-06-30
Other Creditors
Current
122,415 GBP2024-06-30
14,128 GBP2023-06-30
Accrued Liabilities/Deferred Income
Current
340,640 GBP2024-06-30
446,638 GBP2023-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
192,529 GBP2024-06-30
307,882 GBP2023-06-30
Between one and five year
474,723 GBP2024-06-30
726,889 GBP2023-06-30
More than five year
172,998 GBP2024-06-30
137,558 GBP2023-06-30
All periods
840,250 GBP2024-06-30
1,172,329 GBP2023-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
67,959 GBP2024-06-30
22,344 GBP2023-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
242,810 GBP2024-06-30
55,725 GBP2023-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30