16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Par Value of Share
Class 1 ordinary share
12024-07-01 ~ 2025-06-30
Turnover/Revenue
16,069,297 GBP2024-07-01 ~ 2025-06-30
16,189,590 GBP2023-07-01 ~ 2024-06-30
Cost of Sales
11,443,482 GBP2024-07-01 ~ 2025-06-30
11,047,156 GBP2023-07-01 ~ 2024-06-30
Gross Profit/Loss
4,625,815 GBP2024-07-01 ~ 2025-06-30
5,142,434 GBP2023-07-01 ~ 2024-06-30
Distribution Costs
461,228 GBP2024-07-01 ~ 2025-06-30
488,846 GBP2023-07-01 ~ 2024-06-30
Administrative Expenses
3,767,692 GBP2024-07-01 ~ 2025-06-30
3,505,885 GBP2023-07-01 ~ 2024-06-30
Operating Profit/Loss
396,895 GBP2024-07-01 ~ 2025-06-30
1,147,703 GBP2023-07-01 ~ 2024-06-30
Other Interest Receivable/Similar Income (Finance Income)
193,954 GBP2024-07-01 ~ 2025-06-30
184,711 GBP2023-07-01 ~ 2024-06-30
Profit/Loss on Ordinary Activities Before Tax
590,849 GBP2024-07-01 ~ 2025-06-30
1,332,414 GBP2023-07-01 ~ 2024-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
139,070 GBP2024-07-01 ~ 2025-06-30
332,763 GBP2023-07-01 ~ 2024-06-30
Profit/Loss
451,779 GBP2024-07-01 ~ 2025-06-30
999,651 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
451,779 GBP2024-07-01 ~ 2025-06-30
999,651 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment
1,447,679 GBP2025-06-30
1,437,610 GBP2024-06-30
Total Inventories
1,004,834 GBP2025-06-30
1,031,107 GBP2024-06-30
Debtors
2,987,625 GBP2025-06-30
2,734,550 GBP2024-06-30
Cash at bank and in hand
3,714,509 GBP2025-06-30
4,500,852 GBP2024-06-30
Current Assets
7,706,968 GBP2025-06-30
8,266,509 GBP2024-06-30
Creditors
Current
3,123,443 GBP2025-06-30
2,317,100 GBP2024-06-30
Net Current Assets/Liabilities
4,583,525 GBP2025-06-30
5,949,409 GBP2024-06-30
Total Assets Less Current Liabilities
6,031,204 GBP2025-06-30
7,387,019 GBP2024-06-30
Net Assets/Liabilities
5,757,988 GBP2025-06-30
7,144,209 GBP2024-06-30
Equity
Called up share capital
100 GBP2025-06-30
100 GBP2024-06-30
100 GBP2023-06-30
Retained earnings (accumulated losses)
5,757,888 GBP2025-06-30
7,144,109 GBP2024-06-30
6,782,458 GBP2023-06-30
Equity
5,757,988 GBP2025-06-30
7,144,209 GBP2024-06-30
6,782,558 GBP2023-06-30
Dividends Paid
Retained earnings (accumulated losses)
-1,838,000 GBP2024-07-01 ~ 2025-06-30
-638,000 GBP2023-07-01 ~ 2024-06-30
Dividends Paid
-1,838,000 GBP2024-07-01 ~ 2025-06-30
-638,000 GBP2023-07-01 ~ 2024-06-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
451,779 GBP2024-07-01 ~ 2025-06-30
999,651 GBP2023-07-01 ~ 2024-06-30
Wages/Salaries
3,660,981 GBP2024-07-01 ~ 2025-06-30
3,648,475 GBP2023-07-01 ~ 2024-06-30
Social Security Costs
375,414 GBP2024-07-01 ~ 2025-06-30
339,239 GBP2023-07-01 ~ 2024-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,255 GBP2024-07-01 ~ 2025-06-30
61,949 GBP2023-07-01 ~ 2024-06-30
Staff Costs/Employee Benefits Expense
4,095,650 GBP2024-07-01 ~ 2025-06-30
4,049,663 GBP2023-07-01 ~ 2024-06-30
Average Number of Employees
1312024-07-01 ~ 2025-06-30
1302023-07-01 ~ 2024-06-30
Director Remuneration
373,519 GBP2024-07-01 ~ 2025-06-30
328,489 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
319,425 GBP2024-07-01 ~ 2025-06-30
306,619 GBP2023-07-01 ~ 2024-06-30
Audit Fees/Expenses
13,423 GBP2024-07-01 ~ 2025-06-30
12,922 GBP2023-07-01 ~ 2024-06-30
Current Tax for the Period
108,664 GBP2024-07-01 ~ 2025-06-30
145,678 GBP2023-07-01 ~ 2024-06-30
Tax Expense/Credit at Applicable Tax Rate
147,712 GBP2024-07-01 ~ 2025-06-30
333,104 GBP2023-07-01 ~ 2024-06-30
Property, Plant & Equipment - Gross Cost
Land and buildings
7,870 GBP2025-06-30
7,870 GBP2024-06-30
Plant and equipment
2,403,112 GBP2025-06-30
2,250,153 GBP2024-06-30
Furniture and fittings
1,035,461 GBP2025-06-30
981,463 GBP2024-06-30
Motor vehicles
870,650 GBP2025-06-30
789,364 GBP2024-06-30
Property, Plant & Equipment - Gross Cost
4,317,093 GBP2025-06-30
4,028,850 GBP2024-06-30
Property, Plant & Equipment - Disposals
Plant and equipment
-5,000 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-6,328 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-50,499 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Disposals
-61,827 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,032 GBP2025-06-30
240 GBP2024-06-30
Plant and equipment
1,836,996 GBP2025-06-30
1,688,266 GBP2024-06-30
Furniture and fittings
424,253 GBP2025-06-30
344,416 GBP2024-06-30
Motor vehicles
607,133 GBP2025-06-30
558,318 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,869,414 GBP2025-06-30
2,591,240 GBP2024-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
792 GBP2024-07-01 ~ 2025-06-30
Plant and equipment
153,730 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
86,016 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
78,887 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
319,425 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,000 GBP2024-07-01 ~ 2025-06-30
Furniture and fittings
-6,179 GBP2024-07-01 ~ 2025-06-30
Motor vehicles
-30,072 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-41,251 GBP2024-07-01 ~ 2025-06-30
Property, Plant & Equipment
Land and buildings
6,838 GBP2025-06-30
7,630 GBP2024-06-30
Plant and equipment
566,116 GBP2025-06-30
561,887 GBP2024-06-30
Furniture and fittings
611,208 GBP2025-06-30
637,047 GBP2024-06-30
Motor vehicles
263,517 GBP2025-06-30
231,046 GBP2024-06-30
Raw Materials
900,285 GBP2025-06-30
993,486 GBP2024-06-30
Value of work in progress
104,549 GBP2025-06-30
37,621 GBP2024-06-30
Trade Debtors/Trade Receivables
Current
2,381,484 GBP2025-06-30
1,906,965 GBP2024-06-30
Amounts Owed by Group Undertakings
Current
94,939 GBP2025-06-30
167,920 GBP2024-06-30
Other Debtors
Current
1,849 GBP2024-06-30
Amount of corporation tax that is recoverable
Current
133,865 GBP2024-06-30
Prepayments/Accrued Income
Current
511,202 GBP2025-06-30
523,951 GBP2024-06-30
Debtors
Amounts falling due within one year, Current
2,987,625 GBP2025-06-30
Current, Amounts falling due within one year
2,734,550 GBP2024-06-30
Trade Creditors/Trade Payables
Current
2,003,321 GBP2025-06-30
1,465,069 GBP2024-06-30
Amounts owed to group undertakings
Current
224,904 GBP2025-06-30
15,000 GBP2024-06-30
Corporation Tax Payable
Current
66,668 GBP2025-06-30
Other Taxation & Social Security Payable
Current
73,389 GBP2025-06-30
79,473 GBP2024-06-30
Other Creditors
Current
72,840 GBP2025-06-30
122,415 GBP2024-06-30
Accrued Liabilities/Deferred Income
Current
377,536 GBP2025-06-30
340,640 GBP2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
167,364 GBP2025-06-30
192,529 GBP2024-06-30
Between one and five year
389,252 GBP2025-06-30
474,723 GBP2024-06-30
More than five year
84,486 GBP2025-06-30
172,998 GBP2024-06-30
All periods
641,102 GBP2025-06-30
840,250 GBP2024-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
242,810 GBP2025-06-30
67,959 GBP2024-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
273,216 GBP2025-06-30
242,810 GBP2024-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-06-30
Profit/Loss
Retained earnings (accumulated losses)
451,779 GBP2024-07-01 ~ 2025-06-30