16290 - Manufacture Of Other Products Of Wood; Manufacture Of Articles Of Cork, Straw And Plaiting Materials
Distribution Costs
-2,246,641 GBP2024-01-01 ~ 2024-12-31
-1,833,947 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,150,066 GBP2024-01-01 ~ 2024-12-31
-7,847,066 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
36,322 GBP2024-01-01 ~ 2024-12-31
78,118 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,809 GBP2024-01-01 ~ 2024-12-31
-48 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,346,830 GBP2024-01-01 ~ 2024-12-31
3,846,752 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,286,952 GBP2024-01-01 ~ 2024-12-31
2,983,120 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
144,756 GBP2024-12-31
210,007 GBP2023-12-31
Property, Plant & Equipment
5,788,290 GBP2024-12-31
5,049,061 GBP2023-12-31
Fixed Assets - Investments
3,033 GBP2024-12-31
2,538 GBP2023-12-31
Fixed Assets
5,936,079 GBP2024-12-31
5,261,606 GBP2023-12-31
Cash at bank and in hand
1,028,418 GBP2024-12-31
2,026,012 GBP2023-12-31
Current Assets
8,815,385 GBP2024-12-31
8,380,661 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,065,466 GBP2024-12-31
Net Current Assets/Liabilities
3,749,919 GBP2024-12-31
3,931,744 GBP2023-12-31
Total Assets Less Current Liabilities
9,685,998 GBP2024-12-31
9,193,350 GBP2023-12-31
Net Assets/Liabilities
8,492,398 GBP2024-12-31
8,205,440 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Retained earnings (accumulated losses)
7,992,398 GBP2024-12-31
7,705,440 GBP2023-12-31
6,722,316 GBP2022-12-31
Equity
8,492,398 GBP2024-12-31
8,205,440 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,286,952 GBP2024-01-01 ~ 2024-12-31
2,983,120 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,999,996 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,999,994 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
27,600 GBP2024-01-01 ~ 2024-12-31
29,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2422024-01-01 ~ 2024-12-31
2322023-01-01 ~ 2023-12-31
Wages/Salaries
8,771,695 GBP2024-01-01 ~ 2024-12-31
7,939,760 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
297,695 GBP2024-01-01 ~ 2024-12-31
280,397 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,988,348 GBP2024-01-01 ~ 2024-12-31
9,047,055 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
481,928 GBP2024-01-01 ~ 2024-12-31
533,580 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
205,690 GBP2024-01-01 ~ 2024-12-31
429,777 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
365,225 GBP2024-12-31
530,254 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
8,086 GBP2024-12-31
8,086 GBP2023-12-31
Intangible Assets - Gross Cost
373,311 GBP2024-12-31
538,340 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,157 GBP2024-12-31
348 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
228,555 GBP2024-12-31
328,333 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
809 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
67,944 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
6,929 GBP2024-12-31
7,738 GBP2023-12-31
Intangible Assets
144,756 GBP2024-12-31
210,007 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,074,939 GBP2024-12-31
1,741,264 GBP2023-12-31
Motor vehicles
9,536,661 GBP2024-12-31
8,880,216 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,611,600 GBP2024-12-31
10,621,480 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-74,393 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-331,912 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-406,305 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,287,143 GBP2024-12-31
1,218,578 GBP2023-12-31
Motor vehicles
4,536,167 GBP2024-12-31
4,353,841 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,823,310 GBP2024-12-31
5,572,419 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
138,582 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
500,003 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
638,585 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-70,017 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-317,677 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-387,694 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
787,796 GBP2024-12-31
522,686 GBP2023-12-31
Motor vehicles
5,000,494 GBP2024-12-31
4,526,375 GBP2023-12-31
Amounts invested in assets
Non-current
3,033 GBP2024-12-31
2,538 GBP2023-12-31
Finished Goods/Goods for Resale
241,772 GBP2024-12-31
483,958 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,173,205 GBP2024-12-31
3,650,688 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
9,440 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
952,235 GBP2024-12-31
202,158 GBP2023-12-31
Prepayments/Accrued Income
Current
583,320 GBP2024-12-31
628,706 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,708,760 GBP2024-12-31
Amounts falling due within one year, Current
4,490,992 GBP2023-12-31
Debtors
5,773,000 GBP2024-12-31
4,513,197 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,938,840 GBP2024-12-31
3,669,504 GBP2023-12-31
Corporation Tax Payable
Current
381,352 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
436,185 GBP2024-12-31
416,207 GBP2023-12-31
Other Creditors
Current
71,351 GBP2024-12-31
127,856 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
237,738 GBP2024-12-31
235,350 GBP2023-12-31
Creditors
Current
5,065,466 GBP2024-12-31
4,448,917 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
50 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
999,998 shares2024-12-31
999,998 shares2023-12-31
Par Value of Share
Class 2 ordinary share
50 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2 shares2024-12-31
2 shares2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
88,376 GBP2024-12-31
Between two and five year
164,169 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
252,545 GBP2024-12-31