17290 - Manufacture Of Other Articles Of Paper And Paperboard N.e.c.
Par Value of Share
Class 1 ordinary share
12021-11-01 ~ 2022-10-31
Turnover/Revenue
17,958,374 GBP2021-11-01 ~ 2022-10-31
15,966,815 GBP2020-11-01 ~ 2021-10-31
Cost of Sales
14,726,074 GBP2021-11-01 ~ 2022-10-31
13,168,894 GBP2020-11-01 ~ 2021-10-31
Gross Profit/Loss
3,232,300 GBP2021-11-01 ~ 2022-10-31
2,797,921 GBP2020-11-01 ~ 2021-10-31
Administrative Expenses
2,784,519 GBP2021-11-01 ~ 2022-10-31
2,583,236 GBP2020-11-01 ~ 2021-10-31
Operating Profit/Loss
448,781 GBP2021-11-01 ~ 2022-10-31
215,685 GBP2020-11-01 ~ 2021-10-31
Other Interest Receivable/Similar Income (Finance Income)
32,262 GBP2021-11-01 ~ 2022-10-31
32,160 GBP2020-11-01 ~ 2021-10-31
Interest Payable/Similar Charges (Finance Costs)
161,942 GBP2021-11-01 ~ 2022-10-31
90,825 GBP2020-11-01 ~ 2021-10-31
Profit/Loss on Ordinary Activities Before Tax
319,101 GBP2021-11-01 ~ 2022-10-31
157,020 GBP2020-11-01 ~ 2021-10-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-25,626 GBP2021-11-01 ~ 2022-10-31
-179,984 GBP2020-11-01 ~ 2021-10-31
Profit/Loss
344,727 GBP2021-11-01 ~ 2022-10-31
337,004 GBP2020-11-01 ~ 2021-10-31
Comprehensive Income/Expense
344,727 GBP2021-11-01 ~ 2022-10-31
337,004 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment
4,830,796 GBP2022-10-31
5,091,502 GBP2021-10-31
Total Inventories
882,657 GBP2022-10-31
950,200 GBP2021-10-31
Debtors
6,147,788 GBP2022-10-31
5,128,490 GBP2021-10-31
Cash at bank and in hand
666,568 GBP2022-10-31
528,715 GBP2021-10-31
Current Assets
7,697,013 GBP2022-10-31
6,607,405 GBP2021-10-31
Creditors
Current
8,288,455 GBP2022-10-31
7,268,778 GBP2021-10-31
Net Current Assets/Liabilities
-591,442 GBP2022-10-31
-661,373 GBP2021-10-31
Total Assets Less Current Liabilities
4,239,354 GBP2022-10-31
4,430,129 GBP2021-10-31
Net Assets/Liabilities
1,995,502 GBP2022-10-31
1,801,563 GBP2021-10-31
Equity
Called up share capital
5,100 GBP2022-10-31
5,100 GBP2021-10-31
10,000 GBP2020-10-31
Revaluation reserve
632,515 GBP2022-10-31
632,515 GBP2021-10-31
632,515 GBP2020-10-31
Capital redemption reserve
4,900 GBP2022-10-31
4,900 GBP2021-10-31
Retained earnings (accumulated losses)
1,352,987 GBP2022-10-31
1,159,048 GBP2021-10-31
1,822,044 GBP2020-10-31
Equity
1,995,502 GBP2022-10-31
1,801,563 GBP2021-10-31
2,464,559 GBP2020-10-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
344,727 GBP2021-11-01 ~ 2022-10-31
337,004 GBP2020-11-01 ~ 2021-10-31
Dividends Paid
Retained earnings (accumulated losses)
-150,788 GBP2021-11-01 ~ 2022-10-31
Dividends Paid
-150,788 GBP2021-11-01 ~ 2022-10-31
Wages/Salaries
2,633,387 GBP2021-11-01 ~ 2022-10-31
2,713,949 GBP2020-11-01 ~ 2021-10-31
Social Security Costs
254,971 GBP2021-11-01 ~ 2022-10-31
265,355 GBP2020-11-01 ~ 2021-10-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,433 GBP2021-11-01 ~ 2022-10-31
54,794 GBP2020-11-01 ~ 2021-10-31
Staff Costs/Employee Benefits Expense
2,938,791 GBP2021-11-01 ~ 2022-10-31
3,034,098 GBP2020-11-01 ~ 2021-10-31
Average Number of Employees
762021-11-01 ~ 2022-10-31
782020-11-01 ~ 2021-10-31
Director Remuneration
56,291 GBP2021-11-01 ~ 2022-10-31
185,820 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
330,559 GBP2021-11-01 ~ 2022-10-31
350,338 GBP2020-11-01 ~ 2021-10-31
Audit Fees/Expenses
7,150 GBP2021-11-01 ~ 2022-10-31
6,750 GBP2020-11-01 ~ 2021-10-31
Tax Expense/Credit at Applicable Tax Rate
60,629 GBP2021-11-01 ~ 2022-10-31
29,834 GBP2020-11-01 ~ 2021-10-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-25,719 GBP2021-11-01 ~ 2022-10-31
20,953 GBP2020-11-01 ~ 2021-10-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,800,000 GBP2022-10-31
1,800,000 GBP2021-10-31
Plant and equipment
6,510,873 GBP2022-10-31
6,321,231 GBP2021-10-31
Furniture and fittings
838,450 GBP2022-10-31
710,009 GBP2021-10-31
Motor vehicles
131,472 GBP2022-10-31
123,000 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
9,280,795 GBP2022-10-31
8,954,240 GBP2021-10-31
Property, Plant & Equipment - Disposals
Motor vehicles
-123,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Disposals
-123,000 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
63,434 GBP2022-10-31
31,717 GBP2021-10-31
Plant and equipment
3,761,229 GBP2022-10-31
3,246,108 GBP2021-10-31
Furniture and fittings
613,561 GBP2022-10-31
556,725 GBP2021-10-31
Motor vehicles
11,775 GBP2022-10-31
28,188 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,449,999 GBP2022-10-31
3,862,738 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
31,717 GBP2021-11-01 ~ 2022-10-31
Plant and equipment
515,121 GBP2021-11-01 ~ 2022-10-31
Furniture and fittings
56,836 GBP2021-11-01 ~ 2022-10-31
Motor vehicles
26,931 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
630,605 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-43,344 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,344 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
Land and buildings
1,736,566 GBP2022-10-31
1,768,283 GBP2021-10-31
Plant and equipment
2,749,644 GBP2022-10-31
3,075,123 GBP2021-10-31
Furniture and fittings
224,889 GBP2022-10-31
153,284 GBP2021-10-31
Motor vehicles
119,697 GBP2022-10-31
94,812 GBP2021-10-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,363,044 GBP2022-10-31
2,558,828 GBP2021-10-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
435,411 GBP2022-10-31
274,424 GBP2021-10-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
247,568 GBP2021-11-01 ~ 2022-10-31
Motor vehicles, Under hire purchased contracts or finance leases
26,931 GBP2021-11-01 ~ 2022-10-31
Under hire purchased contracts or finance leases
300,046 GBP2021-11-01 ~ 2022-10-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,927,633 GBP2022-10-31
2,284,404 GBP2021-10-31
Motor vehicles, Under hire purchased contracts or finance leases
119,697 GBP2022-10-31
94,812 GBP2021-10-31
Under hire purchased contracts or finance leases
2,150,676 GBP2022-10-31
2,403,296 GBP2021-10-31
Raw Materials
491,511 GBP2022-10-31
526,357 GBP2021-10-31
Value of work in progress
67,195 GBP2022-10-31
126,675 GBP2021-10-31
Finished Goods
323,951 GBP2022-10-31
297,168 GBP2021-10-31
Trade Debtors/Trade Receivables
Current
3,738,021 GBP2022-10-31
3,211,132 GBP2021-10-31
Other Debtors
Current
118,599 GBP2022-10-31
118,599 GBP2021-10-31
Amount of corporation tax that is recoverable
Current
196,791 GBP2022-10-31
130,635 GBP2021-10-31
Prepayments/Accrued Income
Current
577,073 GBP2022-10-31
398,659 GBP2021-10-31
Debtors
Amounts falling due within one year, Current
5,605,070 GBP2022-10-31
4,574,160 GBP2021-10-31
Other Debtors
Non-current
542,718 GBP2022-10-31
554,330 GBP2021-10-31
Bank Borrowings/Overdrafts
Current
73,333 GBP2022-10-31
73,333 GBP2021-10-31
Other Remaining Borrowings
Current
2,122,089 GBP2022-10-31
1,925,751 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Current
401,394 GBP2022-10-31
440,940 GBP2021-10-31
Trade Creditors/Trade Payables
Current
5,426,909 GBP2022-10-31
4,592,544 GBP2021-10-31
Other Taxation & Social Security Payable
Current
75,293 GBP2022-10-31
65,226 GBP2021-10-31
Other Creditors
Current
12,959 GBP2022-10-31
13,112 GBP2021-10-31
Accrued Liabilities/Deferred Income
Current
86,584 GBP2022-10-31
94,145 GBP2021-10-31
Bank Borrowings/Overdrafts
Non-current
960,810 GBP2022-10-31
1,018,823 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Non-current
1,131,871 GBP2022-10-31
1,432,946 GBP2021-10-31
Bank Borrowings
Between two and five year, Non-current
220,000 GBP2022-10-31
220,000 GBP2021-10-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
1,023,871 GBP2022-10-31
1,183,304 GBP2021-10-31
hire purchase agreements
1,533,265 GBP2022-10-31
1,873,886 GBP2021-10-31
Bank Borrowings
Secured
1,034,143 GBP2022-10-31
1,092,156 GBP2021-10-31
Total Borrowings
Secured
4,689,497 GBP2022-10-31
4,891,793 GBP2021-10-31
Deferred Tax Liabilities
Accelerated tax depreciation
610,210 GBP2022-10-31
509,735 GBP2021-10-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
151,171 GBP2022-10-31
176,797 GBP2021-10-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,100 shares2022-10-31
Profit/Loss
Retained earnings (accumulated losses)
344,727 GBP2021-11-01 ~ 2022-10-31